Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.31% first-year return on $110k initial cash invested.
-14.31%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$2,595
Rent
-$1,309
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,595 income − $3,904 expenses = $1,309 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,400
Closing costs
1%
$4,370
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,595
Total Expenses
$3,904
Mortgage P&I
86%
$2,230
Property Taxes
10%
$253
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649