Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.24% first-year return on $112k initial cash invested.
-20.24%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,169
Rent
-$1,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,169 income − $4,059 expenses = $1,890 out of pocket
Investment Breakdown
|
Purchase Price
$448k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,600
Closing costs
1%
$4,480
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,169
Total Expenses
$4,059
Mortgage P&I
103%
$2,231
Property Taxes
28%
$614
Home Insurance
8%
$173
HOA
0%
$0
Property Management
15%
$325
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$542