Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.56% first-year return on $110k initial cash invested.
-17.56%
Cash On Cash
1.82%
Cap Rate
0.3
DSCR
$2,109
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,109 income − $3,725 expenses = $1,616 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,020
Closing costs
1%
$4,401
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,109
Total Expenses
$3,725
Mortgage P&I
104%
$2,201
Property Taxes
10%
$212
Home Insurance
7%
$158
HOA
7%
$143
Property Management
15%
$316
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$527