Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.81% first-year return on $111k initial cash invested.
-10.81%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$3,325
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,325 income − $4,326 expenses = $1,001 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,660
Closing costs
1%
$4,433
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,325
Total Expenses
$4,326
Mortgage P&I
66%
$2,203
Property Taxes
11%
$370
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$831