Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.36% first-year return on $111k initial cash invested.
-12.36%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$3,711
Rent
-$1,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,711 income − $4,856 expenses = $1,145 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
$3,711
Total Expenses
$4,856
Mortgage P&I
61%
$2,265
Property Taxes
18%
$653
Home Insurance
4%
$157
HOA
0%
$0
Property Management
15%
$557
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$928