Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.71% first-year return on $111k initial cash invested.
-14.71%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$2,405
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,405 income − $3,769 expenses = $1,364 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%
$88,820
Closing costs
1%
$4,441
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,405
Total Expenses
$3,769
Mortgage P&I
92%
$2,211
Property Taxes
9%
$214
Home Insurance
7%
$158
HOA
1%
$32
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601