Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.98% first-year return on $109k initial cash invested.
-13.98%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$2,245
Rent
-$1,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,245 income − $3,519 expenses = $1,274 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.2%
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
$2,245
Total Expenses
$3,519
Mortgage P&I
94%
$2,121
Property Taxes
7%
$168
Home Insurance
7%
$152
HOA
0%
$0
Property Management
15%
$337
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$561