Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.22% first-year return on $112k initial cash invested.
-11.22%
Cash On Cash
3.38%
Cap Rate
0.58
DSCR
$3,032
Rent
-$1,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,032 income − $4,080 expenses = $1,048 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,580
Closing costs
1%
$4,479
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,032
Total Expenses
$4,080
Mortgage P&I
72%
$2,188
Property Taxes
9%
$279
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$455
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758