Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.37% first-year return on $112k initial cash invested.
-28.37%
Cash On Cash
-0.24%
Cap Rate
-0.04
DSCR
$1,170
Rent
-$2,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,170 income − $3,824 expenses = $2,654 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,760
Closing costs
1%
$4,488
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,170
Total Expenses
$3,824
Mortgage P&I
215%
$2,516
Property Taxes
50%
$588
Home Insurance
14%
$158
HOA
0%
$0
Property Management
15%
$176
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$292