Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.53% first-year return on $111k initial cash invested.
-16.53%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$2,346
Rent
-$1,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,346 income − $3,873 expenses = $1,527 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,400
Closing costs
1%
$4,420
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,346
Total Expenses
$3,873
Mortgage P&I
95%
$2,231
Property Taxes
12%
$287
Home Insurance
7%
$158
HOA
3%
$71
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586