Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.19% first-year return on $110k initial cash invested.
-7.19%
Cash On Cash
4.7%
Cap Rate
0.77
DSCR
$3,895
Rent
-$657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,895 income − $4,552 expenses = $657 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,240
Closing costs
1%
$4,362
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,895
Total Expenses
$4,552
Mortgage P&I
57%
$2,211
Property Taxes
8%
$315
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$584
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974