Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.68% first-year return on $110k initial cash invested.
-18.68%
Cash On Cash
1.65%
Cap Rate
0.27
DSCR
$2,353
Rent
-$1,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,353 income − $4,066 expenses = $1,713 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,680
Closing costs
1%
$4,384
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,353
Total Expenses
$4,066
Mortgage P&I
94%
$2,220
Property Taxes
24%
$573
Home Insurance
6%
$144
HOA
0%
$0
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$588