Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.17% first-year return on $111k initial cash invested.
-16.17%
Cash On Cash
2.62%
Cap Rate
0.42
DSCR
$3,662
Rent
-$1,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,662 income − $5,155 expenses = $1,493 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,380
Closing costs
1%
$4,419
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,662
Total Expenses
$5,155
Mortgage P&I
63%
$2,310
Property Taxes
25%
$930
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$916