Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.13% first-year return on $110k initial cash invested.
-22.13%
Cash On Cash
0.75%
Cap Rate
0.12
DSCR
$1,537
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,537 income − $3,569 expenses = $2,032 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,537
Total Expenses
$3,569
Mortgage P&I
146%
$2,246
Property Taxes
28%
$432
Home Insurance
10%
$154
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$61
Vacancy
0%
$0
Maintenance
4%
$61
Other
25%
$384