Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.86% first-year return on $110k initial cash invested.
-13.86%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$2,744
Rent
-$1,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,744 income − $4,017 expenses = $1,273 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
$2,744
Total Expenses
$4,017
Mortgage P&I
79%
$2,155
Property Taxes
3%
$84
Home Insurance
6%
$154
HOA
11%
$306
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686