Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.41% first-year return on $111k initial cash invested.
-21.41%
Cash On Cash
0.75%
Cap Rate
0.13
DSCR
$1,508
Rent
-$1,985
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,508 income − $3,493 expenses = $1,985 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
$1,508
Total Expenses
$3,493
Mortgage P&I
146%
$2,202
Property Taxes
28%
$423
Home Insurance
10%
$145
HOA
0%
$0
Property Management
15%
$226
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$377