Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.15% first-year return on $111k initial cash invested.
-17.15%
Cash On Cash
2.17%
Cap Rate
0.35
DSCR
$2,536
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,536 income − $4,120 expenses = $1,584 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
$2,536
Total Expenses
$4,120
Mortgage P&I
90%
$2,284
Property Taxes
18%
$464
Home Insurance
6%
$156
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634