Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.57% first-year return on $111k initial cash invested.
-7.57%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$3,820
Rent
-$699
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,820 income − $4,519 expenses = $699 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
$3,820
Total Expenses
$4,519
Mortgage P&I
58%
$2,218
Property Taxes
8%
$306
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955