Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.41% first-year return on $109k initial cash invested.
-7.41%
Cash On Cash
5.12%
Cap Rate
0.79
DSCR
$4,284
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,284 income − $4,960 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,080
Closing costs
1%
$4,354
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,284
Total Expenses
$4,960
Mortgage P&I
55%
$2,362
Property Taxes
9%
$388
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071