Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.71% first-year return on $110k initial cash invested.
-11.71%
Cash On Cash
4.01%
Cap Rate
0.61
DSCR
$3,304
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $4,373 expenses = $1,069 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,180
Closing costs
1%
$4,359
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$4,373
Mortgage P&I
72%
$2,394
Property Taxes
7%
$240
Home Insurance
5%
$153
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826