Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.03% first-year return on $109k initial cash invested.
-26.03%
Cash On Cash
-0.47%
Cap Rate
-0.08
DSCR
$749
Rent
-$2,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$749 income − $3,118 expenses = $2,369 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.4%
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
$749
Total Expenses
$3,118
Mortgage P&I
289%
$2,168
Property Taxes
59%
$444
Home Insurance
20%
$147
HOA
0%
$0
Property Management
15%
$112
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$187