Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.1% first-year return on $109k initial cash invested.
-22.1%
Cash On Cash
0.59%
Cap Rate
0.1
DSCR
$1,587
Rent
-$2,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,587 income − $3,602 expenses = $2,015 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$87,060
Closing costs
1%
$4,353
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,587
Total Expenses
$3,602
Mortgage P&I
136%
$2,166
Property Taxes
20%
$321
Home Insurance
10%
$154
HOA
13%
$200
Property Management
15%
$238
CapEx
4%
$63
Vacancy
0%
$0
Maintenance
4%
$63
Other
25%
$397