Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.88% first-year return on $112k initial cash invested.
-15.88%
Cash On Cash
2.42%
Cap Rate
0.39
DSCR
$2,287
Rent
-$1,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,287 income − $3,765 expenses = $1,478 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,240
Closing costs
1%
$4,462
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,287
Total Expenses
$3,765
Mortgage P&I
100%
$2,285
Property Taxes
7%
$171
Home Insurance
7%
$157
HOA
2%
$55
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$572