Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.01% first-year return on $112k initial cash invested.
-17.01%
Cash On Cash
1.99%
Cap Rate
0.33
DSCR
$1,846
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,846 income − $3,438 expenses = $1,592 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%
$89,820
Closing costs
1%
$4,491
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,846
Total Expenses
$3,438
Mortgage P&I
123%
$2,262
Property Taxes
9%
$175
Home Insurance
6%
$114
HOA
0%
$0
Property Management
15%
$277
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$462