Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.31% first-year return on $109k initial cash invested.
-25.31%
Cash On Cash
-0.19%
Cap Rate
-0.03
DSCR
$661
Rent
-$2,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$661 income − $2,964 expenses = $2,303 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,860
Closing costs
1%
$4,343
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$661
Total Expenses
$2,964
Mortgage P&I
334%
$2,207
Property Taxes
43%
$287
Home Insurance
23%
$154
HOA
0%
$0
Property Management
15%
$99
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$165