Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.87% first-year return on $111k initial cash invested.
-7.87%
Cash On Cash
4.29%
Cap Rate
0.73
DSCR
$3,782
Rent
-$726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $4,508 expenses = $726 out of pocket
Investment Breakdown
|
Purchase Price
$441k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,260
Closing costs
1%
$4,413
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$4,508
Mortgage P&I
57%
$2,151
Property Taxes
7%
$254
Home Insurance
4%
$158
HOA
3%
$130
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946