Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1% first-year return on $109k initial cash invested.
-1%
Cash On Cash
6.22%
Cap Rate
1.05
DSCR
$4,697
Rent
-$91
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,697 income − $4,788 expenses = $91 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,560
Closing costs
1%
$4,328
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,697
Total Expenses
$4,788
Mortgage P&I
46%
$2,148
Property Taxes
5%
$233
Home Insurance
3%
$152
HOA
0%
$0
Property Management
15%
$705
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174