Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.15% first-year return on $109k initial cash invested.
-18.15%
Cash On Cash
2.02%
Cap Rate
0.32
DSCR
$2,112
Rent
-$1,654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,112 income − $3,766 expenses = $1,654 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,000
Closing costs
1%
$4,350
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,112
Total Expenses
$3,766
Mortgage P&I
109%
$2,303
Property Taxes
14%
$298
Home Insurance
7%
$152
HOA
0%
$0
Property Management
15%
$317
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$528