Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.18% first-year return on $109k initial cash invested.
-17.18%
Cash On Cash
2.13%
Cap Rate
0.34
DSCR
$2,435
Rent
-$1,566
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,435 income − $4,001 expenses = $1,566 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,435
Total Expenses
$4,001
Mortgage P&I
92%
$2,240
Property Taxes
18%
$440
Home Insurance
6%
$140
HOA
1%
$13
Property Management
15%
$365
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$609