Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.26% first-year return on $110k initial cash invested.
-19.26%
Cash On Cash
1.23%
Cap Rate
0.21
DSCR
$1,960
Rent
-$1,772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,960 income − $3,732 expenses = $1,772 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,960
Total Expenses
$3,732
Mortgage P&I
109%
$2,145
Property Taxes
25%
$493
Home Insurance
8%
$154
HOA
0%
$0
Property Management
15%
$294
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$490