Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.5% first-year return on $109k initial cash invested.
-11.5%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$3,347
Rent
-$1,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,347 income − $4,395 expenses = $1,048 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,980
Closing costs
1%
$4,349
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,347
Total Expenses
$4,395
Mortgage P&I
64%
$2,150
Property Taxes
15%
$486
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$837