Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.64% first-year return on $111k initial cash invested.
-18.64%
Cash On Cash
1.68%
Cap Rate
0.27
DSCR
$1,965
Rent
-$1,721
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,965 income − $3,686 expenses = $1,721 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,360
Closing costs
1%
$4,418
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,965
Total Expenses
$3,686
Mortgage P&I
115%
$2,261
Property Taxes
16%
$323
Home Insurance
8%
$158
HOA
0%
$0
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$491