Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.76% first-year return on $110k initial cash invested.
-26.76%
Cash On Cash
-0.63%
Cap Rate
-0.1
DSCR
$784
Rent
-$2,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$784 income − $3,237 expenses = $2,453 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,600
Closing costs
1%
$4,380
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$784
Total Expenses
$3,237
Mortgage P&I
280%
$2,193
Property Taxes
66%
$521
Home Insurance
19%
$147
HOA
0%
$0
Property Management
15%
$118
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$196