Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.51% first-year return on $110k initial cash invested.
-12.51%
Cash On Cash
3.75%
Cap Rate
0.58
DSCR
$3,492
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,492 income − $4,642 expenses = $1,150 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,880
Closing costs
1%
$4,394
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,492
Total Expenses
$4,642
Mortgage P&I
68%
$2,383
Property Taxes
12%
$428
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$873