Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14% first-year return on $111k initial cash invested.
-14%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$3,388
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,388 income − $4,683 expenses = $1,295 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,560
Closing costs
1%
$4,428
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,388
Total Expenses
$4,683
Mortgage P&I
64%
$2,171
Property Taxes
21%
$727
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$847