Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.63% first-year return on $111k initial cash invested.
-15.63%
Cash On Cash
3.16%
Cap Rate
0.47
DSCR
$3,448
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $4,888 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,120
Closing costs
1%
$4,406
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,448
Total Expenses
$4,888
Mortgage P&I
71%
$2,462
Property Taxes
18%
$613
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$517
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862