Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.5% first-year return on $111k initial cash invested.
-7.5%
Cash On Cash
4.5%
Cap Rate
0.75
DSCR
$3,427
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,427 income − $4,121 expenses = $694 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%
$88,580
Closing costs
1%
$4,429
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,427
Total Expenses
$4,121
Mortgage P&I
65%
$2,218
Property Taxes
4%
$132
Home Insurance
4%
$126
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857