Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.62% first-year return on $109k initial cash invested.
-12.62%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$2,841
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
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
$2,841
Total Expenses
$3,991
Mortgage P&I
77%
$2,180
Property Taxes
10%
$295
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$426
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$710