Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.96% first-year return on $110k initial cash invested.
-11.96%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$3,630
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,630 income − $4,729 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,860
Closing costs
1%
$4,393
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,630
Total Expenses
$4,729
Mortgage P&I
61%
$2,218
Property Taxes
17%
$611
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$908