Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.36% first-year return on $109k initial cash invested.
-7.36%
Cash On Cash
4.44%
Cap Rate
0.75
DSCR
$3,704
Rent
-$671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,704 income − $4,375 expenses = $671 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.2%
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
$3,704
Total Expenses
$4,375
Mortgage P&I
58%
$2,133
Property Taxes
8%
$288
Home Insurance
4%
$152
HOA
1%
$24
Property Management
15%
$556
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$926