Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.25% first-year return on $111k initial cash invested.
-2.25%
Cash On Cash
5.79%
Cap Rate
1
DSCR
$4,965
Rent
-$209
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,965 income − $5,174 expenses = $209 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,800
Closing costs
1%
$4,440
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,965
Total Expenses
$5,174
Mortgage P&I
43%
$2,152
Property Taxes
6%
$310
Home Insurance
3%
$158
HOA
3%
$170
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,241