Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.87% first-year return on $109k initial cash invested.
-13.87%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$2,762
Rent
-$1,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,762 income − $4,028 expenses = $1,266 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,140
Closing costs
1%
$4,357
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,762
Total Expenses
$4,028
Mortgage P&I
79%
$2,175
Property Taxes
11%
$310
Home Insurance
5%
$149
HOA
3%
$70
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690