Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.17% first-year return on $111k initial cash invested.
-12.17%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$2,860
Rent
-$1,129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,860 income − $3,989 expenses = $1,129 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
$2,860
Total Expenses
$3,989
Mortgage P&I
77%
$2,198
Property Taxes
9%
$265
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715