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
2.64%
Cap Rate
0.44
DSCR
$2,896
Rent
-$1,355
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $4,251 expenses = $1,355 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,160
Closing costs
1%
$4,408
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$4,251
Mortgage P&I
76%
$2,208
Property Taxes
15%
$424
Home Insurance
5%
$157
HOA
2%
$72
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724