Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.84% first-year return on $110k initial cash invested.
-21.84%
Cash On Cash
0.66%
Cap Rate
0.11
DSCR
$1,816
Rent
-$2,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,816 income − $3,822 expenses = $2,006 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
$1,816
Total Expenses
$3,822
Mortgage P&I
120%
$2,175
Property Taxes
34%
$617
Home Insurance
9%
$158
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454