Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.31% first-year return on $110k initial cash invested.
-4.31%
Cash On Cash
5.22%
Cap Rate
0.9
DSCR
$4,354
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,354 income − $4,750 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,354
Total Expenses
$4,750
Mortgage P&I
49%
$2,133
Property Taxes
9%
$374
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088