Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.01% first-year return on $111k initial cash invested.
-21.01%
Cash On Cash
1.16%
Cap Rate
0.19
DSCR
$2,135
Rent
-$1,945
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,135 income − $4,080 expenses = $1,945 out of pocket
Investment Breakdown
|
Purchase Price
$443k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,660
Closing costs
1%
$4,433
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,135
Total Expenses
$4,080
Mortgage P&I
107%
$2,287
Property Taxes
16%
$337
Home Insurance
7%
$156
HOA
13%
$276
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$534