Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.29% first-year return on $110k initial cash invested.
-15.29%
Cash On Cash
2.81%
Cap Rate
0.44
DSCR
$2,604
Rent
-$1,404
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,604 income − $4,008 expenses = $1,404 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
$2,604
Total Expenses
$4,008
Mortgage P&I
89%
$2,327
Property Taxes
11%
$277
Home Insurance
6%
$154
HOA
0%
$0
Property Management
15%
$391
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$651