Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.02% first-year return on $109k initial cash invested.
-7.02%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$3,654
Rent
-$641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $4,295 expenses = $641 out of pocket
Investment Breakdown
|
Purchase Price
$436k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,140
Closing costs
1%
$4,357
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$4,295
Mortgage P&I
60%
$2,175
Property Taxes
6%
$212
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914