Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.83% first-year return on $110k initial cash invested.
-14.83%
Cash On Cash
2.93%
Cap Rate
0.46
DSCR
$2,682
Rent
-$1,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,682 income − $4,044 expenses = $1,362 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$4,044
Mortgage P&I
87%
$2,327
Property Taxes
10%
$277
Home Insurance
6%
$154
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670