Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.67% first-year return on $110k initial cash invested.
-9.67%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$3,191
Rent
-$888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,191 income − $4,079 expenses = $888 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,760
Closing costs
1%
$4,388
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,191
Total Expenses
$4,079
Mortgage P&I
68%
$2,169
Property Taxes
7%
$219
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798