Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9% first-year return on $110k initial cash invested.
-9%
Cash On Cash
4.38%
Cap Rate
0.7
DSCR
$3,729
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,729 income − $4,556 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,729
Total Expenses
$4,556
Mortgage P&I
61%
$2,280
Property Taxes
9%
$317
Home Insurance
5%
$170
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932