Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.19% first-year return on $112k initial cash invested.
-21.19%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,162
Rent
-$1,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,162 income − $3,133 expenses = $1,971 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,160
Closing costs
1%
$4,458
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,162
Total Expenses
$3,133
Mortgage P&I
187%
$2,172
Property Taxes
23%
$265
Home Insurance
12%
$140
HOA
0%
$0
Property Management
15%
$174
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$290