Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.86% first-year return on $110k initial cash invested.
-15.86%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$1,878
Rent
-$1,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,878 income − $3,337 expenses = $1,459 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,878
Total Expenses
$3,337
Mortgage P&I
116%
$2,169
Property Taxes
6%
$112
Home Insurance
8%
$154
HOA
0%
$0
Property Management
15%
$282
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$470