Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.74% first-year return on $111k initial cash invested.
-12.74%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$2,805
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,805 income − $3,985 expenses = $1,180 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%
$88,720
Closing costs
1%
$4,436
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,805
Total Expenses
$3,985
Mortgage P&I
79%
$2,205
Property Taxes
10%
$277
Home Insurance
6%
$157
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$701