Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.67% first-year return on $110k initial cash invested.
-16.67%
Cash On Cash
2.33%
Cap Rate
0.37
DSCR
$2,626
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,626 income − $4,152 expenses = $1,526 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,500
Closing costs
1%
$4,375
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,626
Total Expenses
$4,152
Mortgage P&I
87%
$2,272
Property Taxes
18%
$464
Home Insurance
6%
$156
HOA
0%
$0
Property Management
15%
$394
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656