Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.51% first-year return on $111k initial cash invested.
-17.51%
Cash On Cash
2.16%
Cap Rate
0.35
DSCR
$3,267
Rent
-$1,625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,267 income − $4,892 expenses = $1,625 out of pocket
Investment Breakdown
|
Purchase Price
$445k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$111k
Downpayment
20%
$88,920
Closing costs
1%
$4,446
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,267
Total Expenses
$4,892
Mortgage P&I
70%
$2,296
Property Taxes
26%
$859
Home Insurance
5%
$168
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817