Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.62% first-year return on $110k initial cash invested.
-14.62%
Cash On Cash
2.6%
Cap Rate
0.44
DSCR
$2,796
Rent
-$1,334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,796 income − $4,130 expenses = $1,334 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%
$87,160
Closing costs
1%
$4,358
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,796
Total Expenses
$4,130
Mortgage P&I
78%
$2,168
Property Taxes
17%
$463
Home Insurance
6%
$157
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$699