Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.21% first-year return on $109k initial cash invested.
-11.21%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$2,738
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,738 income − $3,757 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,780
Closing costs
1%
$4,339
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,738
Total Expenses
$3,757
Mortgage P&I
81%
$2,213
Property Taxes
3%
$71
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$684