Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.29% first-year return on $109k initial cash invested.
-24.29%
Cash On Cash
0.08%
Cap Rate
0.01
DSCR
$1,217
Rent
-$2,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,217 income − $3,427 expenses = $2,210 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,820
Closing costs
1%
$4,341
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,217
Total Expenses
$3,427
Mortgage P&I
180%
$2,191
Property Taxes
40%
$484
Home Insurance
13%
$157
HOA
1%
$10
Property Management
15%
$183
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$304