Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.86% first-year return on $111k initial cash invested.
-12.86%
Cash On Cash
3.29%
Cap Rate
0.54
DSCR
$3,622
Rent
-$1,192
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,622 income − $4,814 expenses = $1,192 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,760
Closing costs
1%
$4,438
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,622
Total Expenses
$4,814
Mortgage P&I
63%
$2,265
Property Taxes
18%
$653
Home Insurance
4%
$157
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906