Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.02% first-year return on $110k initial cash invested.
-14.02%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$3,341
Rent
-$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,341 income − $4,624 expenses = $1,283 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,420
Closing costs
1%
$4,371
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,341
Total Expenses
$4,624
Mortgage P&I
66%
$2,198
Property Taxes
20%
$668
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835