Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.96% first-year return on $110k initial cash invested.
-17.96%
Cash On Cash
1.83%
Cap Rate
0.3
DSCR
$1,952
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,952 income − $3,595 expenses = $1,643 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
$1,952
Total Expenses
$3,595
Mortgage P&I
114%
$2,230
Property Taxes
13%
$253
Home Insurance
9%
$175
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488