Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.27% first-year return on $110k initial cash invested.
-17.27%
Cash On Cash
2.05%
Cap Rate
0.33
DSCR
$2,149
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,149 income − $3,728 expenses = $1,579 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,320
Closing costs
1%
$4,366
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,149
Total Expenses
$3,728
Mortgage P&I
104%
$2,239
Property Taxes
11%
$244
Home Insurance
7%
$158
HOA
3%
$56
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$537