Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.38% first-year return on $110k initial cash invested.
-2.38%
Cash On Cash
5.97%
Cap Rate
1
DSCR
$5,218
Rent
-$218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,218 income − $5,436 expenses = $218 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,600
Closing costs
1%
$4,380
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,218
Total Expenses
$5,436
Mortgage P&I
42%
$2,189
Property Taxes
11%
$584
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$783
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,304