Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.57% first-year return on $111k initial cash invested.
-16.57%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$2,945
Rent
-$1,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,945 income − $4,478 expenses = $1,533 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,600
Closing costs
1%
$4,430
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,945
Total Expenses
$4,478
Mortgage P&I
75%
$2,219
Property Taxes
23%
$688
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$442
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$736