Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.14% first-year return on $111k initial cash invested.
-22.14%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,378
Rent
-$2,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,378 income − $3,431 expenses = $2,053 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
$1,378
Total Expenses
$3,431
Mortgage P&I
160%
$2,202
Property Taxes
31%
$423
Home Insurance
11%
$145
HOA
0%
$0
Property Management
15%
$207
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$344