Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.8% first-year return on $112k initial cash invested.
-19.8%
Cash On Cash
1.2%
Cap Rate
0.2
DSCR
$1,616
Rent
-$1,853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,616 income − $3,469 expenses = $1,853 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,616
Total Expenses
$3,469
Mortgage P&I
138%
$2,237
Property Taxes
19%
$299
Home Insurance
10%
$157
HOA
0%
$0
Property Management
15%
$242
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$404