Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.3% first-year return on $109k initial cash invested.
-8.3%
Cash On Cash
4.23%
Cap Rate
0.71
DSCR
$3,020
Rent
-$756
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $3,776 expenses = $756 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$3,776
Mortgage P&I
72%
$2,168
Property Taxes
0%
$6
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755