Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.17% first-year return on $109k initial cash invested.
-11.17%
Cash On Cash
3.61%
Cap Rate
0.59
DSCR
$2,751
Rent
-$1,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,751 income − $3,767 expenses = $1,016 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,800
Closing costs
1%
$4,340
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,751
Total Expenses
$3,767
Mortgage P&I
80%
$2,213
Property Taxes
3%
$72
Home Insurance
6%
$161
HOA
0%
$0
Property Management
15%
$413
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$688