Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.09% first-year return on $110k initial cash invested.
-6.09%
Cash On Cash
4.68%
Cap Rate
0.81
DSCR
$3,821
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,821 income − $4,380 expenses = $559 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,680
Closing costs
1%
$4,384
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,821
Total Expenses
$4,380
Mortgage P&I
55%
$2,116
Property Taxes
6%
$230
Home Insurance
4%
$158
HOA
1%
$42
Property Management
15%
$573
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$955