Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.4% first-year return on $110k initial cash invested.
-15.4%
Cash On Cash
2.59%
Cap Rate
0.42
DSCR
$2,496
Rent
-$1,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,496 income − $3,905 expenses = $1,409 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,400
Closing costs
1%
$4,370
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,496
Total Expenses
$3,905
Mortgage P&I
90%
$2,251
Property Taxes
10%
$244
Home Insurance
6%
$158
HOA
2%
$54
Property Management
15%
$374
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$624