Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.9% first-year return on $110k initial cash invested.
-14.9%
Cash On Cash
3.08%
Cap Rate
0.48
DSCR
$3,051
Rent
-$1,370
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $4,421 expenses = $1,370 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,960
Closing costs
1%
$4,398
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$4,421
Mortgage P&I
78%
$2,378
Property Taxes
14%
$420
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763