Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.8% first-year return on $110k initial cash invested.
-17.8%
Cash On Cash
1.76%
Cap Rate
0.29
DSCR
$2,070
Rent
-$1,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,070 income − $3,708 expenses = $1,638 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
$2,070
Total Expenses
$3,708
Mortgage P&I
106%
$2,201
Property Taxes
10%
$212
Home Insurance
8%
$158
HOA
7%
$143
Property Management
15%
$310
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$518