Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.07% first-year return on $110k initial cash invested.
-11.07%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$2,816
Rent
-$1,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,816 income − $3,834 expenses = $1,018 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,816
Total Expenses
$3,834
Mortgage P&I
78%
$2,203
Property Taxes
4%
$125
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704