Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.11% first-year return on $110k initial cash invested.
-10.11%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$3,136
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,136 income − $4,066 expenses = $930 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
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
$3,136
Total Expenses
$4,066
Mortgage P&I
70%
$2,193
Property Taxes
7%
$215
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784