Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -30.96% first-year return on $110k initial cash invested.
-30.96%
Cash On Cash
-1.47%
Cap Rate
-0.24
DSCR
$1,393
Rent
-$2,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,393 income − $4,222 expenses = $2,829 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,280
Closing costs
1%
$4,364
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,393
Total Expenses
$4,222
Mortgage P&I
161%
$2,237
Property Taxes
84%
$1,172
Home Insurance
10%
$144
HOA
0%
$0
Property Management
15%
$209
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$348