Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.08% first-year return on $109k initial cash invested.
-29.08%
Cash On Cash
-0.44%
Cap Rate
-0.07
DSCR
$1,121
Rent
-$2,649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,121 income − $3,770 expenses = $2,649 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,980
Closing costs
1%
$4,349
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,121
Total Expenses
$3,770
Mortgage P&I
218%
$2,444
Property Taxes
56%
$628
Home Insurance
14%
$152
HOA
1%
$8
Property Management
15%
$168
CapEx
4%
$45
Vacancy
0%
$0
Maintenance
4%
$45
Other
25%
$280