Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.79% first-year return on $111k initial cash invested.
-16.79%
Cash On Cash
2%
Cap Rate
0.34
DSCR
$2,409
Rent
-$1,555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,409 income − $3,964 expenses = $1,555 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,700
Closing costs
1%
$4,435
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,409
Total Expenses
$3,964
Mortgage P&I
91%
$2,198
Property Taxes
17%
$403
Home Insurance
6%
$149
HOA
2%
$59
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602