Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.38% first-year return on $110k initial cash invested.
-14.38%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$3,547
Rent
-$1,319
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,547 income − $4,866 expenses = $1,319 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,660
Closing costs
1%
$4,383
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,547
Total Expenses
$4,866
Mortgage P&I
61%
$2,178
Property Taxes
24%
$835
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887