Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.34% first-year return on $109k initial cash invested.
-11.34%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$2,832
Rent
-$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,832 income − $3,864 expenses = $1,032 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,880
Closing costs
1%
$4,344
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,832
Total Expenses
$3,864
Mortgage P&I
75%
$2,133
Property Taxes
3%
$77
Home Insurance
6%
$158
HOA
5%
$137
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$708