Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.35% first-year return on $110k initial cash invested.
-13.35%
Cash On Cash
3.23%
Cap Rate
0.52
DSCR
$3,209
Rent
-$1,222
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,209 income − $4,431 expenses = $1,222 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
$3,209
Total Expenses
$4,431
Mortgage P&I
71%
$2,272
Property Taxes
14%
$464
Home Insurance
5%
$156
HOA
0%
$0
Property Management
15%
$481
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802