Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.74% first-year return on $111k initial cash invested.
-11.74%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$2,853
Rent
-$1,081
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $3,934 expenses = $1,081 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,120
Closing costs
1%
$4,406
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$3,934
Mortgage P&I
77%
$2,210
Property Taxes
7%
$192
Home Insurance
6%
$163
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713