Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.02% first-year return on $109k initial cash invested.
-25.02%
Cash On Cash
-0.25%
Cap Rate
-0.04
DSCR
$955
Rent
-$2,271
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$955 income − $3,226 expenses = $2,271 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%
$86,580
Closing costs
1%
$4,329
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$955
Total Expenses
$3,226
Mortgage P&I
225%
$2,144
Property Taxes
47%
$453
Home Insurance
18%
$171
HOA
0%
$0
Property Management
15%
$143
CapEx
4%
$38
Vacancy
0%
$0
Maintenance
4%
$38
Other
25%
$239