Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.37% first-year return on $111k initial cash invested.
-4.37%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$4,465
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,465 income − $4,870 expenses = $405 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,680
Closing costs
1%
$4,434
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,465
Total Expenses
$4,870
Mortgage P&I
49%
$2,202
Property Taxes
7%
$323
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$670
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,116