Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.82% first-year return on $109k initial cash invested.
-18.82%
Cash On Cash
1.57%
Cap Rate
0.26
DSCR
$1,824
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,824 income − $3,535 expenses = $1,711 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,780
Closing costs
1%
$4,339
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,824
Total Expenses
$3,535
Mortgage P&I
121%
$2,206
Property Taxes
17%
$301
Home Insurance
8%
$152
HOA
0%
$0
Property Management
15%
$274
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$456