Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.19% first-year return on $110k initial cash invested.
-20.19%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$2,426
Rent
-$1,848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $4,274 expenses = $1,848 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,480
Closing costs
1%
$4,374
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,426
Total Expenses
$4,274
Mortgage P&I
91%
$2,219
Property Taxes
30%
$716
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606