Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.8% first-year return on $109k initial cash invested.
-13.8%
Cash On Cash
2.93%
Cap Rate
0.48
DSCR
$2,646
Rent
-$1,256
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,646 income − $3,902 expenses = $1,256 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%
$86,880
Closing costs
1%
$4,344
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,646
Total Expenses
$3,902
Mortgage P&I
83%
$2,209
Property Taxes
10%
$264
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$397
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$662