Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.56% first-year return on $110k initial cash invested.
-15.56%
Cash On Cash
2.47%
Cap Rate
0.4
DSCR
$2,247
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,247 income − $3,673 expenses = $1,426 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,580
Closing costs
1%
$4,379
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,247
Total Expenses
$3,673
Mortgage P&I
100%
$2,237
Property Taxes
9%
$205
Home Insurance
7%
$152
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$562