Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.05% first-year return on $109k initial cash invested.
-20.05%
Cash On Cash
1.07%
Cap Rate
0.18
DSCR
$2,040
Rent
-$1,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,040 income − $3,862 expenses = $1,822 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%
$86,720
Closing costs
1%
$4,336
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,040
Total Expenses
$3,862
Mortgage P&I
104%
$2,127
Property Taxes
18%
$367
Home Insurance
8%
$158
HOA
11%
$230
Property Management
15%
$306
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$510