Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.35% first-year return on $109k initial cash invested.
-32.35%
Cash On Cash
-1.76%
Cap Rate
-0.28
DSCR
$1,343
Rent
-$2,946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,343 income − $4,289 expenses = $2,946 out of pocket
Investment Breakdown
|
Purchase Price
$435k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,920
Closing costs
1%
$4,346
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,343
Total Expenses
$4,289
Mortgage P&I
168%
$2,253
Property Taxes
40%
$536
Home Insurance
12%
$156
HOA
52%
$699
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$336