Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.9% first-year return on $111k initial cash invested.
-26.9%
Cash On Cash
-0.65%
Cap Rate
-0.11
DSCR
$1,147
Rent
-$2,496
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,147 income − $3,643 expenses = $2,496 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,920
Closing costs
1%
$4,446
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,147
Total Expenses
$3,643
Mortgage P&I
193%
$2,209
Property Taxes
63%
$720
Home Insurance
14%
$163
HOA
0%
$0
Property Management
15%
$172
CapEx
4%
$46
Vacancy
0%
$0
Maintenance
4%
$46
Other
25%
$287