Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.72% first-year return on $112k initial cash invested.
-15.72%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$2,392
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,392 income − $3,863 expenses = $1,471 out of pocket
Investment Breakdown
|
Purchase Price
$449k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,780
Closing costs
1%
$4,489
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,392
Total Expenses
$3,863
Mortgage P&I
95%
$2,276
Property Taxes
12%
$284
Home Insurance
6%
$154
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$598