Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.32% first-year return on $111k initial cash invested.
-3.32%
Cash On Cash
5.58%
Cap Rate
0.95
DSCR
$4,815
Rent
-$308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,815 income − $5,123 expenses = $308 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,815
Total Expenses
$5,123
Mortgage P&I
45%
$2,179
Property Taxes
10%
$485
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204