Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.21% first-year return on $110k initial cash invested.
-22.21%
Cash On Cash
0.27%
Cap Rate
0.05
DSCR
$518
Rent
-$2,030
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$518 income − $2,548 expenses = $2,030 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,300
Closing costs
1%
$4,365
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$518
Total Expenses
$2,548
Mortgage P&I
407%
$2,107
Property Taxes
6%
$33
Home Insurance
31%
$158
HOA
0%
$0
Property Management
15%
$78
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$130