Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.45% first-year return on $110k initial cash invested.
-3.45%
Cash On Cash
5.72%
Cap Rate
0.94
DSCR
$4,774
Rent
-$317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,774 income − $5,091 expenses = $317 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,774
Total Expenses
$5,091
Mortgage P&I
47%
$2,220
Property Taxes
9%
$425
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,194