Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.47% first-year return on $111k initial cash invested.
-8.47%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$3,452
Rent
-$784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,452 income − $4,236 expenses = $784 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,620
Closing costs
1%
$4,431
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,452
Total Expenses
$4,236
Mortgage P&I
65%
$2,228
Property Taxes
5%
$165
Home Insurance
5%
$161
HOA
1%
$25
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$863