Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.02% first-year return on $110k initial cash invested.
-15.02%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$3,438
Rent
-$1,377
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,438 income − $4,815 expenses = $1,377 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
$3,438
Total Expenses
$4,815
Mortgage P&I
63%
$2,178
Property Taxes
24%
$835
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860