Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.73% first-year return on $112k initial cash invested.
-23.73%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,240
Rent
-$2,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,240 income − $3,461 expenses = $2,221 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
$1,240
Total Expenses
$3,461
Mortgage P&I
179%
$2,219
Property Taxes
39%
$489
Home Insurance
13%
$157
HOA
0%
$0
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$310