Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.91% first-year return on $109k initial cash invested.
-8.91%
Cash On Cash
4.31%
Cap Rate
0.7
DSCR
$3,508
Rent
-$812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,508 income − $4,320 expenses = $812 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,960
Closing costs
1%
$4,348
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,508
Total Expenses
$4,320
Mortgage P&I
64%
$2,232
Property Taxes
5%
$184
Home Insurance
4%
$154
HOA
2%
$67
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$877