Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.59% first-year return on $109k initial cash invested.
-20.59%
Cash On Cash
1%
Cap Rate
0.16
DSCR
$1,202
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,202 income − $3,079 expenses = $1,877 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
$1,202
Total Expenses
$3,079
Mortgage P&I
182%
$2,190
Property Taxes
13%
$157
Home Insurance
13%
$156
HOA
0%
$0
Property Management
15%
$180
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$300