Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.01% first-year return on $112k initial cash invested.
-16.01%
Cash On Cash
2.45%
Cap Rate
0.4
DSCR
$2,898
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,898 income − $4,388 expenses = $1,490 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,200
Closing costs
1%
$4,460
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,898
Total Expenses
$4,388
Mortgage P&I
79%
$2,286
Property Taxes
19%
$553
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724