Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.83% first-year return on $110k initial cash invested.
-10.83%
Cash On Cash
3.93%
Cap Rate
0.62
DSCR
$3,144
Rent
-$995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,144 income − $4,139 expenses = $995 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
$3,144
Total Expenses
$4,139
Mortgage P&I
73%
$2,308
Property Taxes
5%
$163
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786