Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.7% first-year return on $111k initial cash invested.
-18.7%
Cash On Cash
1.39%
Cap Rate
0.24
DSCR
$2,388
Rent
-$1,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,388 income − $4,112 expenses = $1,724 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,220
Closing costs
1%
$4,411
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,388
Total Expenses
$4,112
Mortgage P&I
90%
$2,138
Property Taxes
18%
$418
Home Insurance
7%
$164
HOA
10%
$245
Property Management
15%
$358
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$597