Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.47% first-year return on $111k initial cash invested.
-11.47%
Cash On Cash
3.49%
Cap Rate
0.58
DSCR
$2,931
Rent
-$1,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,931 income − $3,996 expenses = $1,065 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$89,000
Closing costs
1%
$4,450
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,931
Total Expenses
$3,996
Mortgage P&I
76%
$2,242
Property Taxes
4%
$131
Home Insurance
5%
$156
HOA
2%
$60
Property Management
15%
$440
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$733