Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.58% first-year return on $110k initial cash invested.
-13.58%
Cash On Cash
2.88%
Cap Rate
0.48
DSCR
$2,447
Rent
-$1,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,447 income − $3,697 expenses = $1,250 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%
$88,080
Closing costs
1%
$4,404
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,447
Total Expenses
$3,697
Mortgage P&I
90%
$2,210
Property Taxes
6%
$148
Home Insurance
7%
$164
HOA
0%
$0
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612