Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.05% first-year return on $112k initial cash invested.
-23.05%
Cash On Cash
0.13%
Cap Rate
0.02
DSCR
$1,263
Rent
-$2,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,263 income − $3,406 expenses = $2,143 out of pocket
Investment Breakdown
|
Purchase Price
$446k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$89,100
Closing costs
1%
$4,455
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,263
Total Expenses
$3,406
Mortgage P&I
169%
$2,139
Property Taxes
40%
$502
Home Insurance
13%
$158
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$316