Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.12% first-year return on $109k initial cash invested.
-16.12%
Cash On Cash
2.16%
Cap Rate
0.36
DSCR
$2,057
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,057 income − $3,528 expenses = $1,471 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
$2,057
Total Expenses
$3,528
Mortgage P&I
106%
$2,175
Property Taxes
10%
$212
Home Insurance
7%
$154
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514