Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.56% first-year return on $109k initial cash invested.
-11.56%
Cash On Cash
3.13%
Cap Rate
0.54
DSCR
$2,483
Rent
-$1,053
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,483 income − $3,536 expenses = $1,053 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,483
Total Expenses
$3,536
Mortgage P&I
84%
$2,087
Property Taxes
4%
$106
Home Insurance
6%
$152
HOA
0%
$0
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621