Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.73% first-year return on $112k initial cash invested.
-13.73%
Cash On Cash
2.92%
Cap Rate
0.48
DSCR
$2,712
Rent
-$1,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,712 income − $3,998 expenses = $1,286 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%
$89,880
Closing costs
1%
$4,494
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,712
Total Expenses
$3,998
Mortgage P&I
84%
$2,271
Property Taxes
10%
$268
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$407
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$678