Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.94% first-year return on $109k initial cash invested.
-15.94%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$2,174
Rent
-$1,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,174 income − $3,623 expenses = $1,449 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,740
Closing costs
1%
$4,337
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,174
Total Expenses
$3,623
Mortgage P&I
98%
$2,121
Property Taxes
14%
$304
Home Insurance
7%
$154
HOA
0%
$0
Property Management
15%
$326
CapEx
4%
$87
Vacancy
0%
$0
Maintenance
4%
$87
Other
25%
$544