Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.96% first-year return on $110k initial cash invested.
-13.96%
Cash On Cash
2.75%
Cap Rate
0.46
DSCR
$2,456
Rent
-$1,284
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,456 income − $3,740 expenses = $1,284 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
$2,456
Total Expenses
$3,740
Mortgage P&I
89%
$2,193
Property Taxes
9%
$215
Home Insurance
6%
$154
HOA
0%
$0
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614