Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.51% first-year return on $110k initial cash invested.
-13.51%
Cash On Cash
2.87%
Cap Rate
0.48
DSCR
$2,535
Rent
-$1,242
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,535 income − $3,777 expenses = $1,242 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%
$87,920
Closing costs
1%
$4,396
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,535
Total Expenses
$3,777
Mortgage P&I
86%
$2,191
Property Taxes
8%
$212
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634