Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.86% first-year return on $110k initial cash invested.
-10.86%
Cash On Cash
3.35%
Cap Rate
0.58
DSCR
$2,824
Rent
-$999
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,824 income − $3,823 expenses = $999 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,824
Total Expenses
$3,823
Mortgage P&I
75%
$2,114
Property Taxes
7%
$199
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706