Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.68% first-year return on $110k initial cash invested.
-8.68%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$3,554
Rent
-$797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,554 income − $4,351 expenses = $797 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,780
Closing costs
1%
$4,389
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$4,351
Mortgage P&I
60%
$2,130
Property Taxes
8%
$277
Home Insurance
4%
$154
HOA
2%
$85
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888