Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.36% first-year return on $111k initial cash invested.
-13.36%
Cash On Cash
2.79%
Cap Rate
0.47
DSCR
$2,301
Rent
-$1,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,301 income − $3,535 expenses = $1,234 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,420
Closing costs
1%
$4,421
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,301
Total Expenses
$3,535
Mortgage P&I
94%
$2,170
Property Taxes
4%
$100
Home Insurance
7%
$161
HOA
0%
$0
Property Management
15%
$345
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$575