Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.44% first-year return on $110k initial cash invested.
-6.44%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$3,649
Rent
-$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,649 income − $4,240 expenses = $591 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,760
Closing costs
1%
$4,388
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,649
Total Expenses
$4,240
Mortgage P&I
60%
$2,201
Property Taxes
4%
$136
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912