Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.16% first-year return on $110k initial cash invested.
-11.16%
Cash On Cash
3.28%
Cap Rate
0.57
DSCR
$2,809
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,809 income − $3,828 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,809
Total Expenses
$3,828
Mortgage P&I
75%
$2,098
Property Taxes
8%
$225
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702