Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.53% first-year return on $110k initial cash invested.
-10.53%
Cash On Cash
3.61%
Cap Rate
0.61
DSCR
$3,330
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $4,297 expenses = $967 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,330
Total Expenses
$4,297
Mortgage P&I
65%
$2,155
Property Taxes
3%
$84
Home Insurance
5%
$154
HOA
9%
$306
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832