Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.42% first-year return on $111k initial cash invested.
-2.42%
Cash On Cash
5.92%
Cap Rate
0.98
DSCR
$4,493
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,493 income − $4,717 expenses = $224 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,680
Closing costs
1%
$4,434
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,493
Total Expenses
$4,717
Mortgage P&I
50%
$2,233
Property Taxes
4%
$169
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123