Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.46% first-year return on $110k initial cash invested.
-16.46%
Cash On Cash
2.22%
Cap Rate
0.37
DSCR
$2,476
Rent
-$1,511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,476 income − $3,987 expenses = $1,511 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,760
Closing costs
1%
$4,388
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,476
Total Expenses
$3,987
Mortgage P&I
90%
$2,224
Property Taxes
16%
$399
Home Insurance
6%
$158
HOA
1%
$18
Property Management
15%
$371
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$619