Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.65% first-year return on $109k initial cash invested.
-9.65%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$3,307
Rent
-$880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,307 income − $4,187 expenses = $880 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,060
Closing costs
1%
$4,353
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,307
Total Expenses
$4,187
Mortgage P&I
64%
$2,107
Property Taxes
9%
$304
Home Insurance
6%
$189
HOA
0%
$0
Property Management
15%
$496
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$827