Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.08% first-year return on $110k initial cash invested.
-23.08%
Cash On Cash
0.24%
Cap Rate
0.04
DSCR
$1,081
Rent
-$2,121
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,081 income − $3,202 expenses = $2,121 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,900
Closing costs
1%
$4,395
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,081
Total Expenses
$3,202
Mortgage P&I
200%
$2,166
Property Taxes
33%
$360
Home Insurance
15%
$158
HOA
0%
$0
Property Management
15%
$162
CapEx
4%
$43
Vacancy
0%
$0
Maintenance
4%
$43
Other
25%
$270