Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.11% first-year return on $109k initial cash invested.
-3.11%
Cash On Cash
5.54%
Cap Rate
0.94
DSCR
$4,126
Rent
-$283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,126 income − $4,409 expenses = $283 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,860
Closing costs
1%
$4,343
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,126
Total Expenses
$4,409
Mortgage P&I
51%
$2,123
Property Taxes
4%
$170
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,032