Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.41% first-year return on $109k initial cash invested.
-19.41%
Cash On Cash
1.35%
Cap Rate
0.22
DSCR
$1,623
Rent
-$1,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,623 income − $3,387 expenses = $1,764 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,720
Closing costs
1%
$4,336
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,623
Total Expenses
$3,387
Mortgage P&I
135%
$2,185
Property Taxes
16%
$257
Home Insurance
10%
$166
HOA
0%
$0
Property Management
15%
$243
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$406