Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.07% first-year return on $109k initial cash invested.
-9.07%
Cash On Cash
3.89%
Cap Rate
0.67
DSCR
$3,461
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,461 income − $4,287 expenses = $826 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,900
Closing costs
1%
$4,345
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,461
Total Expenses
$4,287
Mortgage P&I
61%
$2,097
Property Taxes
9%
$308
Home Insurance
5%
$158
HOA
2%
$64
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865