Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.97% first-year return on $110k initial cash invested.
-15.97%
Cash On Cash
2.32%
Cap Rate
0.38
DSCR
$2,525
Rent
-$1,463
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,525 income − $3,988 expenses = $1,463 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,560
Closing costs
1%
$4,378
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,525
Total Expenses
$3,988
Mortgage P&I
88%
$2,210
Property Taxes
16%
$408
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$631