Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.94% first-year return on $112k initial cash invested.
-11.94%
Cash On Cash
3.47%
Cap Rate
0.56
DSCR
$2,951
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,951 income − $4,066 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,560
Closing costs
1%
$4,478
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,951
Total Expenses
$4,066
Mortgage P&I
78%
$2,291
Property Taxes
7%
$196
Home Insurance
5%
$162
HOA
0%
$0
Property Management
15%
$443
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$738