Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.94% first-year return on $111k initial cash invested.
-14.94%
Cash On Cash
2.43%
Cap Rate
0.41
DSCR
$2,249
Rent
-$1,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,249 income − $3,625 expenses = $1,376 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,140
Closing costs
1%
$4,407
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,249
Total Expenses
$3,625
Mortgage P&I
97%
$2,177
Property Taxes
9%
$208
Home Insurance
7%
$161
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562