Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.46% first-year return on $110k initial cash invested.
-25.46%
Cash On Cash
-0.38%
Cap Rate
-0.07
DSCR
$1,559
Rent
-$2,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,559 income − $3,896 expenses = $2,337 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,559
Total Expenses
$3,896
Mortgage P&I
137%
$2,135
Property Taxes
52%
$812
Home Insurance
10%
$156
HOA
3%
$45
Property Management
15%
$234
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$390