Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.16% first-year return on $110k initial cash invested.
-15.16%
Cash On Cash
2.31%
Cap Rate
0.4
DSCR
$2,603
Rent
-$1,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,603 income − $3,990 expenses = $1,387 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.1%
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
$2,603
Total Expenses
$3,990
Mortgage P&I
82%
$2,126
Property Taxes
17%
$446
Home Insurance
6%
$154
HOA
1%
$15
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651