Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.15% first-year return on $111k initial cash invested.
-8.15%
Cash On Cash
4.38%
Cap Rate
0.73
DSCR
$3,717
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $4,470 expenses = $753 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,420
Closing costs
1%
$4,421
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$4,470
Mortgage P&I
60%
$2,218
Property Taxes
8%
$306
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$929