Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.65% first-year return on $110k initial cash invested.
-15.65%
Cash On Cash
3.11%
Cap Rate
0.46
DSCR
$3,023
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,023 income − $4,463 expenses = $1,440 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,999
Closing costs
1%
$4,400
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,023
Total Expenses
$4,463
Mortgage P&I
81%
$2,461
Property Taxes
6%
$177
Home Insurance
5%
$154
HOA
7%
$220
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$756