Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.12% first-year return on $110k initial cash invested.
-7.12%
Cash On Cash
4.89%
Cap Rate
0.78
DSCR
$4,061
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,061 income − $4,715 expenses = $654 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
$4,061
Total Expenses
$4,715
Mortgage P&I
56%
$2,280
Property Taxes
8%
$317
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,015