Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.22% first-year return on $112k initial cash invested.
-22.22%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$2,232
Rent
-$2,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,232 income − $4,311 expenses = $2,079 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,232
Total Expenses
$4,311
Mortgage P&I
102%
$2,281
Property Taxes
18%
$398
Home Insurance
7%
$157
HOA
18%
$404
Property Management
15%
$335
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$558