Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.96% first-year return on $112k initial cash invested.
-11.96%
Cash On Cash
3.35%
Cap Rate
0.56
DSCR
$3,193
Rent
-$1,115
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,193 income − $4,308 expenses = $1,115 out of pocket
Investment Breakdown
|
Purchase Price
$447k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,400
Closing costs
1%
$4,470
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,193
Total Expenses
$4,308
Mortgage P&I
70%
$2,236
Property Taxes
11%
$356
Home Insurance
5%
$163
HOA
1%
$20
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798