Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.57% first-year return on $110k initial cash invested.
-10.57%
Cash On Cash
4%
Cap Rate
0.63
DSCR
$3,187
Rent
-$971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,187 income − $4,158 expenses = $971 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,840
Closing costs
1%
$4,392
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,187
Total Expenses
$4,158
Mortgage P&I
72%
$2,308
Property Taxes
5%
$163
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$797