Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.49% first-year return on $109k initial cash invested.
-10.49%
Cash On Cash
3.91%
Cap Rate
0.63
DSCR
$3,304
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,304 income − $4,258 expenses = $954 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,820
Closing costs
1%
$4,341
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,304
Total Expenses
$4,258
Mortgage P&I
68%
$2,237
Property Taxes
9%
$286
Home Insurance
5%
$149
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826