Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.8% first-year return on $110k initial cash invested.
-9.8%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$3,250
Rent
-$900
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,250 income − $4,150 expenses = $900 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,760
Closing costs
1%
$4,388
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,250
Total Expenses
$4,150
Mortgage P&I
67%
$2,190
Property Taxes
7%
$242
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$812