Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.75% first-year return on $110k initial cash invested.
-14.75%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$2,189
Rent
-$1,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,189 income − $3,537 expenses = $1,348 out of pocket
Investment Breakdown
|
Purchase Price
$437k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$110k
Downpayment
20%
$87,320
Closing costs
1%
$4,366
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,189
Total Expenses
$3,537
Mortgage P&I
100%
$2,193
Property Taxes
6%
$135
Home Insurance
7%
$158
HOA
0%
$0
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$547