Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.3% first-year return on $110k initial cash invested.
-9.3%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$4,181
Rent
-$856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,181 income − $5,037 expenses = $856 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
$4,181
Total Expenses
$5,037
Mortgage P&I
52%
$2,189
Property Taxes
16%
$688
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045