Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.66% first-year return on $112k initial cash invested.
-14.66%
Cash On Cash
2.63%
Cap Rate
0.44
DSCR
$2,565
Rent
-$1,365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $3,930 expenses = $1,365 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,240
Closing costs
1%
$4,462
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$3,930
Mortgage P&I
87%
$2,240
Property Taxes
12%
$300
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641