Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.27% first-year return on $110k initial cash invested.
-31.27%
Cash On Cash
-1.56%
Cap Rate
-0.25
DSCR
$1,336
Rent
-$2,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,336 income − $4,193 expenses = $2,857 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
$1,336
Total Expenses
$4,193
Mortgage P&I
167%
$2,237
Property Taxes
88%
$1,172
Home Insurance
11%
$144
HOA
0%
$0
Property Management
15%
$200
CapEx
4%
$53
Vacancy
0%
$0
Maintenance
4%
$53
Other
25%
$334