Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.89% first-year return on $109k initial cash invested.
-14.89%
Cash On Cash
2.82%
Cap Rate
0.45
DSCR
$2,938
Rent
-$1,357
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $4,295 expenses = $1,357 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.8%
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
$2,938
Total Expenses
$4,295
Mortgage P&I
77%
$2,261
Property Taxes
16%
$471
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$734