Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.27% first-year return on $110k initial cash invested.
-3.27%
Cash On Cash
5.47%
Cap Rate
0.95
DSCR
$5,024
Rent
-$299
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,024 income − $5,323 expenses = $299 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,300
Closing costs
1%
$4,365
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,024
Total Expenses
$5,323
Mortgage P&I
42%
$2,086
Property Taxes
13%
$676
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256