Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.12% first-year return on $109k initial cash invested.
-23.12%
Cash On Cash
1.09%
Cap Rate
0.17
DSCR
$3,170
Rent
-$2,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,170 income − $5,275 expenses = $2,105 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,900
Closing costs
1%
$4,345
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,170
Total Expenses
$5,275
Mortgage P&I
75%
$2,371
Property Taxes
22%
$692
Home Insurance
5%
$154
HOA
17%
$536
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792