Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.64% first-year return on $109k initial cash invested.
-9.64%
Cash On Cash
4.11%
Cap Rate
0.67
DSCR
$3,382
Rent
-$878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $4,260 expenses = $878 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
$3,382
Total Expenses
$4,260
Mortgage P&I
66%
$2,232
Property Taxes
5%
$184
Home Insurance
5%
$154
HOA
2%
$67
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846