Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.82% first-year return on $109k initial cash invested.
-17.82%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$1,899
Rent
-$1,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,899 income − $3,523 expenses = $1,624 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,899
Total Expenses
$3,523
Mortgage P&I
113%
$2,143
Property Taxes
15%
$290
Home Insurance
8%
$152
HOA
1%
$26
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$475