Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.73% first-year return on $111k initial cash invested.
-4.73%
Cash On Cash
5.5%
Cap Rate
0.89
DSCR
$4,932
Rent
-$437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,932 income − $5,369 expenses = $437 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,500
Closing costs
1%
$4,425
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,932
Total Expenses
$5,369
Mortgage P&I
46%
$2,268
Property Taxes
11%
$560
Home Insurance
4%
$174
HOA
0%
$0
Property Management
15%
$740
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,233