Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.23% first-year return on $110k initial cash invested.
-11.23%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$3,060
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,060 income − $4,085 expenses = $1,025 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
$3,060
Total Expenses
$4,085
Mortgage P&I
71%
$2,174
Property Taxes
10%
$294
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765