Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.74% first-year return on $110k initial cash invested.
-20.74%
Cash On Cash
0.94%
Cap Rate
0.16
DSCR
$1,840
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,840 income − $3,738 expenses = $1,898 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,460
Closing costs
1%
$4,373
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,840
Total Expenses
$3,738
Mortgage P&I
118%
$2,168
Property Taxes
29%
$529
Home Insurance
9%
$157
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460