Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.93% first-year return on $110k initial cash invested.
-12.93%
Cash On Cash
2.96%
Cap Rate
0.5
DSCR
$2,278
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,278 income − $3,459 expenses = $1,181 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,240
Closing costs
1%
$4,362
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$3,459
Mortgage P&I
95%
$2,167
Property Taxes
2%
$44
Home Insurance
7%
$154
HOA
0%
$0
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570