Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.33% first-year return on $111k initial cash invested.
-13.33%
Cash On Cash
3.11%
Cap Rate
0.51
DSCR
$3,140
Rent
-$1,235
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,140 income − $4,375 expenses = $1,235 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,760
Closing costs
1%
$4,438
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,140
Total Expenses
$4,375
Mortgage P&I
72%
$2,259
Property Taxes
14%
$430
Home Insurance
5%
$158
HOA
1%
$20
Property Management
15%
$471
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$785