Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.85% first-year return on $109k initial cash invested.
-11.85%
Cash On Cash
3.43%
Cap Rate
0.56
DSCR
$2,903
Rent
-$1,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,903 income − $3,983 expenses = $1,080 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,903
Total Expenses
$3,983
Mortgage P&I
76%
$2,208
Property Taxes
8%
$227
Home Insurance
5%
$152
HOA
0%
$3
Property Management
15%
$435
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726