Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.48% first-year return on $109k initial cash invested.
-10.48%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$3,761
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,761 income − $4,715 expenses = $954 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%
$86,920
Closing costs
1%
$4,346
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,761
Total Expenses
$4,715
Mortgage P&I
57%
$2,129
Property Taxes
17%
$628
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940