Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.68% first-year return on $110k initial cash invested.
-14.68%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$2,565
Rent
-$1,344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,565 income − $3,909 expenses = $1,344 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,500
Closing costs
1%
$4,375
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,565
Total Expenses
$3,909
Mortgage P&I
85%
$2,173
Property Taxes
14%
$351
Home Insurance
6%
$153
HOA
0%
$0
Property Management
15%
$385
CapEx
4%
$103
Vacancy
0%
$0
Maintenance
4%
$103
Other
25%
$641