Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.03% first-year return on $111k initial cash invested.
-17.03%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$1,920
Rent
-$1,580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,920 income − $3,500 expenses = $1,580 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%
$88,900
Closing costs
1%
$4,445
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,920
Total Expenses
$3,500
Mortgage P&I
114%
$2,189
Property Taxes
8%
$159
Home Insurance
8%
$161
HOA
4%
$69
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480