Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.03% first-year return on $111k initial cash invested.
-6.03%
Cash On Cash
5.12%
Cap Rate
0.83
DSCR
$4,018
Rent
-$557
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,018 income − $4,575 expenses = $557 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,440
Closing costs
1%
$4,422
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,018
Total Expenses
$4,575
Mortgage P&I
57%
$2,283
Property Taxes
5%
$209
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004