Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.1% first-year return on $110k initial cash invested.
-21.1%
Cash On Cash
0.88%
Cap Rate
0.15
DSCR
$1,556
Rent
-$1,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,556 income − $3,497 expenses = $1,941 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,556
Total Expenses
$3,497
Mortgage P&I
141%
$2,200
Property Taxes
26%
$397
Home Insurance
10%
$154
HOA
0%
$0
Property Management
15%
$233
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$389