Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.36% first-year return on $110k initial cash invested.
-11.36%
Cash On Cash
3.47%
Cap Rate
0.58
DSCR
$3,040
Rent
-$1,037
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,040 income − $4,077 expenses = $1,037 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,200
Closing costs
1%
$4,360
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,040
Total Expenses
$4,077
Mortgage P&I
72%
$2,174
Property Taxes
10%
$294
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760