Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.82% first-year return on $110k initial cash invested.
-8.82%
Cash On Cash
3.96%
Cap Rate
0.68
DSCR
$3,199
Rent
-$811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,199 income − $4,010 expenses = $811 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,900
Closing costs
1%
$4,395
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,199
Total Expenses
$4,010
Mortgage P&I
67%
$2,134
Property Taxes
0%
$13
Home Insurance
5%
$154
HOA
5%
$173
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800