Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.23% first-year return on $109k initial cash invested.
-10.23%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$2,818
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,818 income − $3,750 expenses = $932 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,818
Total Expenses
$3,750
Mortgage P&I
78%
$2,184
Property Taxes
2%
$61
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$704