Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.8% first-year return on $111k initial cash invested.
-15.8%
Cash On Cash
2.3%
Cap Rate
0.39
DSCR
$2,691
Rent
-$1,467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,691 income − $4,158 expenses = $1,467 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
$2,691
Total Expenses
$4,158
Mortgage P&I
82%
$2,211
Property Taxes
17%
$467
Home Insurance
7%
$187
HOA
0%
$0
Property Management
15%
$404
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$673