Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.12% first-year return on $109k initial cash invested.
-12.12%
Cash On Cash
3.05%
Cap Rate
0.53
DSCR
$2,669
Rent
-$1,104
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,669 income − $3,773 expenses = $1,104 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%
$86,980
Closing costs
1%
$4,349
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,669
Total Expenses
$3,773
Mortgage P&I
79%
$2,103
Property Taxes
8%
$225
Home Insurance
6%
$152
HOA
0%
$12
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667