Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.56% first-year return on $111k initial cash invested.
-13.56%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$2,307
Rent
-$1,252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,307 income − $3,559 expenses = $1,252 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,400
Closing costs
1%
$4,420
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,307
Total Expenses
$3,559
Mortgage P&I
96%
$2,207
Property Taxes
4%
$84
Home Insurance
7%
$161
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$577