Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.59% first-year return on $109k initial cash invested.
-18.59%
Cash On Cash
1.62%
Cap Rate
0.27
DSCR
$1,752
Rent
-$1,691
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,752 income − $3,443 expenses = $1,691 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,840
Closing costs
1%
$4,342
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,752
Total Expenses
$3,443
Mortgage P&I
126%
$2,208
Property Taxes
14%
$240
Home Insurance
9%
$154
HOA
0%
$0
Property Management
15%
$263
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$438