Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.61% first-year return on $111k initial cash invested.
-7.61%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$3,626
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,626 income − $4,331 expenses = $705 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,680
Closing costs
1%
$4,434
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,626
Total Expenses
$4,331
Mortgage P&I
61%
$2,213
Property Taxes
6%
$222
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$906