Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.42% first-year return on $110k initial cash invested.
-10.42%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$2,853
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,853 income − $3,810 expenses = $957 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,853
Total Expenses
$3,810
Mortgage P&I
77%
$2,183
Property Taxes
4%
$104
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713