Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.99% first-year return on $110k initial cash invested.
-16.99%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$3,109
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,109 income − $4,667 expenses = $1,558 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,640
Closing costs
1%
$4,382
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,109
Total Expenses
$4,667
Mortgage P&I
73%
$2,271
Property Taxes
21%
$638
Home Insurance
5%
$158
HOA
4%
$109
Property Management
15%
$466
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$777