Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.08% first-year return on $111k initial cash invested.
-10.08%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$3,482
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,482 income − $4,417 expenses = $935 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
$3,482
Total Expenses
$4,417
Mortgage P&I
65%
$2,252
Property Taxes
10%
$339
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870