Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.04% first-year return on $111k initial cash invested.
-17.04%
Cash On Cash
2.2%
Cap Rate
0.36
DSCR
$2,558
Rent
-$1,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,558 income − $4,132 expenses = $1,574 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,440
Closing costs
1%
$4,422
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,558
Total Expenses
$4,132
Mortgage P&I
89%
$2,284
Property Taxes
18%
$464
Home Insurance
6%
$156
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$640