Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.36% first-year return on $111k initial cash invested.
-5.36%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$4,380
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,380 income − $4,874 expenses = $494 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,120
Closing costs
1%
$4,406
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,380
Total Expenses
$4,874
Mortgage P&I
50%
$2,207
Property Taxes
9%
$408
Home Insurance
4%
$157
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,095