Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.53% first-year return on $109k initial cash invested.
-14.53%
Cash On Cash
2.57%
Cap Rate
0.43
DSCR
$2,153
Rent
-$1,322
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,153 income − $3,475 expenses = $1,322 out of pocket
Investment Breakdown
|
Purchase Price
$434k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,820
Closing costs
1%
$4,341
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,153
Total Expenses
$3,475
Mortgage P&I
101%
$2,167
Property Taxes
6%
$121
Home Insurance
7%
$154
HOA
0%
$0
Property Management
15%
$323
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$538