Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.17% first-year return on $111k initial cash invested.
-9.17%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$3,422
Rent
-$850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,422 income − $4,272 expenses = $850 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%
$88,780
Closing costs
1%
$4,439
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$4,272
Mortgage P&I
65%
$2,232
Property Taxes
7%
$234
Home Insurance
5%
$163
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856