Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.36% first-year return on $109k initial cash invested.
-20.36%
Cash On Cash
0.96%
Cap Rate
0.16
DSCR
$1,902
Rent
-$1,850
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,902 income − $3,752 expenses = $1,850 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%
$86,700
Closing costs
1%
$4,335
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,902
Total Expenses
$3,752
Mortgage P&I
112%
$2,122
Property Taxes
27%
$520
Home Insurance
8%
$157
HOA
2%
$40
Property Management
15%
$285
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$476