Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.5% first-year return on $112k initial cash invested.
-15.5%
Cash On Cash
2.18%
Cap Rate
0.38
DSCR
$2,253
Rent
-$1,450
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,253 income − $3,703 expenses = $1,450 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,800
Closing costs
1%
$4,490
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,253
Total Expenses
$3,703
Mortgage P&I
97%
$2,177
Property Taxes
13%
$288
Home Insurance
7%
$157
HOA
0%
$0
Property Management
15%
$338
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$563