Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.45% first-year return on $110k initial cash invested.
-3.45%
Cash On Cash
5.51%
Cap Rate
0.93
DSCR
$4,287
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,287 income − $4,603 expenses = $316 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,287
Total Expenses
$4,603
Mortgage P&I
50%
$2,155
Property Taxes
6%
$237
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,072