Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.3% first-year return on $111k initial cash invested.
-14.3%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$2,406
Rent
-$1,327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,406 income − $3,733 expenses = $1,327 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
$2,406
Total Expenses
$3,733
Mortgage P&I
91%
$2,189
Property Taxes
7%
$159
Home Insurance
7%
$161
HOA
3%
$69
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602