Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.06% first-year return on $111k initial cash invested.
-11.06%
Cash On Cash
3.49%
Cap Rate
0.59
DSCR
$3,058
Rent
-$1,026
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,058 income − $4,084 expenses = $1,026 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,880
Closing costs
1%
$4,444
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,058
Total Expenses
$4,084
Mortgage P&I
72%
$2,198
Property Taxes
9%
$265
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764