Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.95% first-year return on $111k initial cash invested.
-30.95%
Cash On Cash
-1.31%
Cap Rate
-0.21
DSCR
$2,217
Rent
-$2,873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,217 income − $5,090 expenses = $2,873 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,217
Total Expenses
$5,090
Mortgage P&I
104%
$2,299
Property Taxes
57%
$1,271
Home Insurance
7%
$158
HOA
13%
$297
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$554