Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.15% first-year return on $109k initial cash invested.
-13.15%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$3,259
Rent
-$1,195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,259 income − $4,454 expenses = $1,195 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%
$86,700
Closing costs
1%
$4,335
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,259
Total Expenses
$4,454
Mortgage P&I
68%
$2,216
Property Taxes
16%
$520
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$489
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$815