Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.09% first-year return on $109k initial cash invested.
-25.09%
Cash On Cash
-0.13%
Cap Rate
-0.02
DSCR
$702
Rent
-$2,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$702 income − $2,985 expenses = $2,283 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
$702
Total Expenses
$2,985
Mortgage P&I
314%
$2,207
Property Taxes
41%
$287
Home Insurance
22%
$154
HOA
0%
$0
Property Management
15%
$105
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$176