Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.13% first-year return on $110k initial cash invested.
-5.13%
Cash On Cash
4.92%
Cap Rate
0.85
DSCR
$3,890
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,890 income − $4,361 expenses = $471 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.0%
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
$3,890
Total Expenses
$4,361
Mortgage P&I
54%
$2,114
Property Taxes
6%
$225
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$972