Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.25% first-year return on $111k initial cash invested.
-26.25%
Cash On Cash
-0.48%
Cap Rate
-0.08
DSCR
$1,263
Rent
-$2,436
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,263 income − $3,699 expenses = $2,436 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
$1,263
Total Expenses
$3,699
Mortgage P&I
175%
$2,209
Property Taxes
57%
$720
Home Insurance
13%
$163
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$316