Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.85% first-year return on $111k initial cash invested.
-11.85%
Cash On Cash
3.16%
Cap Rate
0.54
DSCR
$2,676
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,676 income − $3,770 expenses = $1,094 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,400
Closing costs
1%
$4,420
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,676
Total Expenses
$3,770
Mortgage P&I
80%
$2,151
Property Taxes
7%
$177
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$669