Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.52% first-year return on $111k initial cash invested.
-16.52%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$2,346
Rent
-$1,523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,346 income − $3,869 expenses = $1,523 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,240
Closing costs
1%
$4,412
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,346
Total Expenses
$3,869
Mortgage P&I
93%
$2,170
Property Taxes
16%
$373
Home Insurance
9%
$200
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586