Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.83% first-year return on $111k initial cash invested.
-18.83%
Cash On Cash
1.79%
Cap Rate
0.29
DSCR
$2,214
Rent
-$1,740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,214 income − $3,954 expenses = $1,740 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,460
Closing costs
1%
$4,423
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,214
Total Expenses
$3,954
Mortgage P&I
104%
$2,310
Property Taxes
16%
$349
Home Insurance
7%
$156
HOA
3%
$75
Property Management
15%
$332
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554