Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.01% first-year return on $110k initial cash invested.
-7.01%
Cash On Cash
4.71%
Cap Rate
0.79
DSCR
$4,587
Rent
-$645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,587 income − $5,232 expenses = $645 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$88,000
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,587
Total Expenses
$5,232
Mortgage P&I
48%
$2,189
Property Taxes
15%
$688
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,147