Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.98% first-year return on $109k initial cash invested.
-22.98%
Cash On Cash
0.55%
Cap Rate
0.09
DSCR
$1,298
Rent
-$2,091
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,298 income − $3,389 expenses = $2,091 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,840
Closing costs
1%
$4,342
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,298
Total Expenses
$3,389
Mortgage P&I
172%
$2,237
Property Taxes
29%
$371
Home Insurance
12%
$158
HOA
0%
$0
Property Management
15%
$195
CapEx
4%
$52
Vacancy
0%
$0
Maintenance
4%
$52
Other
25%
$324