Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.8% first-year return on $110k initial cash invested.
-20.8%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$1,839
Rent
-$1,906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,839 income − $3,745 expenses = $1,906 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
$1,839
Total Expenses
$3,745
Mortgage P&I
119%
$2,193
Property Taxes
28%
$521
Home Insurance
8%
$147
HOA
0%
$0
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460