Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.3% first-year return on $111k initial cash invested.
-18.3%
Cash On Cash
2.05%
Cap Rate
0.32
DSCR
$2,467
Rent
-$1,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,467 income − $4,159 expenses = $1,692 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,500
Closing costs
1%
$4,425
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,467
Total Expenses
$4,159
Mortgage P&I
95%
$2,350
Property Taxes
19%
$469
Home Insurance
6%
$155
HOA
0%
$0
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617