Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.56% first-year return on $110k initial cash invested.
-19.56%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$2,219
Rent
-$1,797
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,219 income − $4,016 expenses = $1,797 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,219
Total Expenses
$4,016
Mortgage P&I
98%
$2,175
Property Taxes
28%
$617
Home Insurance
7%
$158
HOA
0%
$0
Property Management
15%
$333
CapEx
4%
$89
Vacancy
0%
$0
Maintenance
4%
$89
Other
25%
$555