Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.65% first-year return on $123k initial cash invested.
-13.65%
Cash On Cash
3%
Cap Rate
0.46
DSCR
$3,018
Rent
-$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,018 income − $4,414 expenses = $1,396 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$88,340
Closing costs
1%
$4,417
Rehab
0%
$0
Furnishing
7%
$30,000
Cashflow
Total Income
$3,018
Total Expenses
$4,414
Mortgage P&I
79%
$2,378
Property Taxes
14%
$429
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754