Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.59% first-year return on $112k initial cash invested.
-14.59%
Cash On Cash
2.64%
Cap Rate
0.44
DSCR
$2,973
Rent
-$1,358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $4,331 expenses = $1,358 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,260
Closing costs
1%
$4,463
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,973
Total Expenses
$4,331
Mortgage P&I
75%
$2,221
Property Taxes
18%
$547
Home Insurance
5%
$136
HOA
0%
$0
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743