Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.69% first-year return on $111k initial cash invested.
-12.69%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$2,684
Rent
-$1,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,684 income − $3,853 expenses = $1,169 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
$2,684
Total Expenses
$3,853
Mortgage P&I
82%
$2,210
Property Taxes
7%
$192
Home Insurance
6%
$163
HOA
0%
$0
Property Management
15%
$403
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671