Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.58% first-year return on $111k initial cash invested.
-17.58%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$3,193
Rent
-$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,193 income − $4,823 expenses = $1,630 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,840
Closing costs
1%
$4,442
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,193
Total Expenses
$4,823
Mortgage P&I
69%
$2,207
Property Taxes
29%
$917
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798