Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.28% first-year return on $110k initial cash invested.
-17.28%
Cash On Cash
1.58%
Cap Rate
0.27
DSCR
$1,600
Rent
-$1,587
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,600 income − $3,187 expenses = $1,587 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,820
Closing costs
1%
$4,391
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,600
Total Expenses
$3,187
Mortgage P&I
131%
$2,100
Property Taxes
10%
$162
Home Insurance
10%
$157
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400