Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.47% first-year return on $110k initial cash invested.
-17.47%
Cash On Cash
1.74%
Cap Rate
0.3
DSCR
$2,347
Rent
-$1,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,347 income − $3,954 expenses = $1,607 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,347
Total Expenses
$3,954
Mortgage P&I
92%
$2,150
Property Taxes
22%
$523
Home Insurance
7%
$154
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587