Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.72% first-year return on $110k initial cash invested.
-31.72%
Cash On Cash
-1.68%
Cap Rate
-0.27
DSCR
$1,258
Rent
-$2,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,258 income − $4,156 expenses = $2,898 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
$1,258
Total Expenses
$4,156
Mortgage P&I
178%
$2,237
Property Taxes
93%
$1,172
Home Insurance
11%
$144
HOA
0%
$0
Property Management
15%
$189
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314