Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.77% first-year return on $111k initial cash invested.
-12.77%
Cash On Cash
3.82%
Cap Rate
0.58
DSCR
$3,737
Rent
-$1,178
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,737 income − $4,915 expenses = $1,178 out of pocket
Investment Breakdown
|
Purchase Price
$442k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,300
Closing costs
1%
$4,415
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,737
Total Expenses
$4,915
Mortgage P&I
65%
$2,434
Property Taxes
15%
$548
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$561
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$934