Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.57% first-year return on $110k initial cash invested.
-14.57%
Cash On Cash
2.97%
Cap Rate
0.48
DSCR
$3,554
Rent
-$1,339
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,554 income − $4,893 expenses = $1,339 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,900
Closing costs
1%
$4,395
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$4,893
Mortgage P&I
64%
$2,286
Property Taxes
12%
$444
Home Insurance
4%
$158
HOA
8%
$300
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888