Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.03% first-year return on $111k initial cash invested.
-22.03%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$927
Rent
-$2,046
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$927 income − $2,973 expenses = $2,046 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,980
Closing costs
1%
$4,449
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$927
Total Expenses
$2,973
Mortgage P&I
244%
$2,264
Property Taxes
11%
$101
Home Insurance
18%
$163
HOA
0%
$0
Property Management
15%
$139
CapEx
4%
$37
Vacancy
0%
$0
Maintenance
4%
$37
Other
25%
$232