Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.39% first-year return on $110k initial cash invested.
-9.39%
Cash On Cash
3.97%
Cap Rate
0.66
DSCR
$3,183
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $4,041 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,240
Closing costs
1%
$4,362
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,183
Total Expenses
$4,041
Mortgage P&I
68%
$2,175
Property Taxes
6%
$185
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$477
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796