Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.94% first-year return on $111k initial cash invested.
-7.94%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$3,868
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,868 income − $4,604 expenses = $736 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%
$88,840
Closing costs
1%
$4,442
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,868
Total Expenses
$4,604
Mortgage P&I
58%
$2,252
Property Taxes
9%
$339
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967