Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.06% first-year return on $111k initial cash invested.
-15.06%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$2,821
Rent
-$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,821 income − $4,219 expenses = $1,398 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,940
Closing costs
1%
$4,447
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,821
Total Expenses
$4,219
Mortgage P&I
78%
$2,211
Property Taxes
17%
$467
Home Insurance
7%
$187
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705