Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.6% first-year return on $110k initial cash invested.
-27.6%
Cash On Cash
-0.62%
Cap Rate
-0.1
DSCR
$744
Rent
-$2,533
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$744 income − $3,277 expenses = $2,533 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,740
Closing costs
1%
$4,387
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$744
Total Expenses
$3,277
Mortgage P&I
306%
$2,276
Property Taxes
65%
$487
Home Insurance
21%
$156
HOA
0%
$0
Property Management
15%
$112
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$186