Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.88% first-year return on $110k initial cash invested.
-2.88%
Cash On Cash
5.68%
Cap Rate
0.96
DSCR
$4,584
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,584 income − $4,849 expenses = $265 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%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,584
Total Expenses
$4,849
Mortgage P&I
47%
$2,166
Property Taxes
7%
$329
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$688
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,146