Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.08% first-year return on $111k initial cash invested.
-13.08%
Cash On Cash
3.13%
Cap Rate
0.52
DSCR
$3,102
Rent
-$1,213
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,102 income − $4,315 expenses = $1,213 out of pocket
Investment Breakdown
|
Purchase Price
$444k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,102
Total Expenses
$4,315
Mortgage P&I
72%
$2,248
Property Taxes
13%
$416
Home Insurance
5%
$154
HOA
0%
$8
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776