Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.52% first-year return on $110k initial cash invested.
-7.52%
Cash On Cash
4.79%
Cap Rate
0.77
DSCR
$3,937
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,937 income − $4,626 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$438k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,560
Closing costs
1%
$4,378
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,937
Total Expenses
$4,626
Mortgage P&I
58%
$2,281
Property Taxes
8%
$300
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$984