Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.3% first-year return on $109k initial cash invested.
-7.3%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$3,390
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,390 income − $4,054 expenses = $664 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,390
Total Expenses
$4,054
Mortgage P&I
63%
$2,149
Property Taxes
4%
$119
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$508
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848