Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.15% first-year return on $110k initial cash invested.
-12.15%
Cash On Cash
3.28%
Cap Rate
0.54
DSCR
$2,650
Rent
-$1,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,650 income − $3,760 expenses = $1,110 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,300
Closing costs
1%
$4,365
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,650
Total Expenses
$3,760
Mortgage P&I
83%
$2,198
Property Taxes
5%
$132
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662