Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -32.73% first-year return on $109k initial cash invested.
-32.73%
Cash On Cash
-1.87%
Cap Rate
-0.3
DSCR
$1,278
Rent
-$2,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,278 income − $4,258 expenses = $2,980 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
$1,278
Total Expenses
$4,258
Mortgage P&I
176%
$2,253
Property Taxes
42%
$536
Home Insurance
12%
$156
HOA
55%
$699
Property Management
15%
$192
CapEx
4%
$51
Vacancy
0%
$0
Maintenance
4%
$51
Other
25%
$320