Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25% first-year return on $112k initial cash invested.
-25%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$1,009
Rent
-$2,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,009 income − $3,348 expenses = $2,339 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,009
Total Expenses
$3,348
Mortgage P&I
220%
$2,219
Property Taxes
48%
$489
Home Insurance
16%
$157
HOA
0%
$0
Property Management
15%
$151
CapEx
4%
$40
Vacancy
0%
$0
Maintenance
4%
$40
Other
25%
$252