Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.86% first-year return on $111k initial cash invested.
-28.86%
Cash On Cash
-0.74%
Cap Rate
-0.12
DSCR
$2,590
Rent
-$2,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,590 income − $5,269 expenses = $2,679 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
$2,590
Total Expenses
$5,269
Mortgage P&I
89%
$2,299
Property Taxes
49%
$1,271
Home Insurance
6%
$158
HOA
11%
$297
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$648