Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.47% first-year return on $110k initial cash invested.
-9.47%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$3,423
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,423 income − $4,294 expenses = $871 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%
$87,940
Closing costs
1%
$4,397
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,423
Total Expenses
$4,294
Mortgage P&I
64%
$2,195
Property Taxes
9%
$300
Home Insurance
5%
$156
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856