Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.51% first-year return on $110k initial cash invested.
-25.51%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$846
Rent
-$2,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$846 income − $3,183 expenses = $2,337 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
$846
Total Expenses
$3,183
Mortgage P&I
261%
$2,210
Property Taxes
48%
$408
Home Insurance
19%
$158
HOA
0%
$0
Property Management
15%
$127
CapEx
4%
$34
Vacancy
0%
$0
Maintenance
4%
$34
Other
25%
$212