Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.99% first-year return on $110k initial cash invested.
-14.99%
Cash On Cash
2.53%
Cap Rate
0.42
DSCR
$2,468
Rent
-$1,376
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,468 income − $3,844 expenses = $1,376 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,468
Total Expenses
$3,844
Mortgage P&I
89%
$2,201
Property Taxes
12%
$284
Home Insurance
6%
$156
HOA
1%
$18
Property Management
15%
$370
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$617