Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.77% first-year return on $111k initial cash invested.
-13.77%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$2,976
Rent
-$1,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $4,248 expenses = $1,272 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%
$88,440
Closing costs
1%
$4,422
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$4,248
Mortgage P&I
74%
$2,202
Property Taxes
11%
$321
Home Insurance
5%
$147
HOA
5%
$150
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744