Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.24% first-year return on $112k initial cash invested.
-12.24%
Cash On Cash
3.35%
Cap Rate
0.55
DSCR
$2,887
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,887 income − $4,028 expenses = $1,141 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,380
Closing costs
1%
$4,469
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,887
Total Expenses
$4,028
Mortgage P&I
79%
$2,274
Property Taxes
7%
$194
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$722