Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.43% first-year return on $111k initial cash invested.
-22.43%
Cash On Cash
0.48%
Cap Rate
0.08
DSCR
$1,037
Rent
-$2,067
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,037 income − $3,104 expenses = $2,067 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,180
Closing costs
1%
$4,409
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,037
Total Expenses
$3,104
Mortgage P&I
212%
$2,201
Property Taxes
24%
$250
Home Insurance
15%
$156
HOA
0%
$0
Property Management
15%
$156
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$259