Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.04% first-year return on $110k initial cash invested.
-3.04%
Cash On Cash
5.61%
Cap Rate
0.96
DSCR
$4,765
Rent
-$279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,765 income − $5,044 expenses = $279 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.2%
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
$4,765
Total Expenses
$5,044
Mortgage P&I
45%
$2,141
Property Taxes
10%
$461
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,191