Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.41% first-year return on $109k initial cash invested.
-10.41%
Cash On Cash
3.64%
Cap Rate
0.62
DSCR
$3,245
Rent
-$947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,245 income − $4,192 expenses = $947 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,860
Closing costs
1%
$4,343
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,245
Total Expenses
$4,192
Mortgage P&I
66%
$2,135
Property Taxes
10%
$309
Home Insurance
5%
$154
HOA
1%
$36
Property Management
15%
$487
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811