Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.14% first-year return on $109k initial cash invested.
-9.14%
Cash On Cash
4.16%
Cap Rate
0.69
DSCR
$3,693
Rent
-$831
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,693 income − $4,524 expenses = $831 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%
$86,720
Closing costs
1%
$4,336
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,693
Total Expenses
$4,524
Mortgage P&I
59%
$2,186
Property Taxes
11%
$413
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$554
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$923