Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.37% first-year return on $109k initial cash invested.
-20.37%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$1,243
Rent
-$1,857
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,243 income − $3,100 expenses = $1,857 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,020
Closing costs
1%
$4,351
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,243
Total Expenses
$3,100
Mortgage P&I
176%
$2,190
Property Taxes
13%
$157
Home Insurance
13%
$156
HOA
0%
$0
Property Management
15%
$186
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$311