Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.78% first-year return on $111k initial cash invested.
-11.78%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$2,968
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,968 income − $4,056 expenses = $1,088 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,420
Closing costs
1%
$4,421
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,968
Total Expenses
$4,056
Mortgage P&I
75%
$2,218
Property Taxes
8%
$252
Home Insurance
5%
$161
HOA
0%
$0
Property Management
15%
$445
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$742