Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.81% first-year return on $110k initial cash invested.
-7.81%
Cash On Cash
4.48%
Cap Rate
0.76
DSCR
$4,638
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,638 income − $5,353 expenses = $715 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,420
Closing costs
1%
$4,371
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,638
Total Expenses
$5,353
Mortgage P&I
47%
$2,161
Property Taxes
15%
$690
Home Insurance
3%
$149
HOA
3%
$125
Property Management
15%
$696
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,160