Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.07% first-year return on $111k initial cash invested.
-4.07%
Cash On Cash
5.21%
Cap Rate
0.91
DSCR
$4,476
Rent
-$375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,476 income − $4,851 expenses = $375 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,180
Closing costs
1%
$4,409
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,476
Total Expenses
$4,851
Mortgage P&I
47%
$2,112
Property Taxes
10%
$430
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,119