Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.21% first-year return on $109k initial cash invested.
-15.21%
Cash On Cash
2.49%
Cap Rate
0.41
DSCR
$2,266
Rent
-$1,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,266 income − $3,653 expenses = $1,387 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,100
Closing costs
1%
$4,355
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,266
Total Expenses
$3,653
Mortgage P&I
97%
$2,201
Property Taxes
13%
$294
Home Insurance
3%
$70
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$566