Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.46% first-year return on $109k initial cash invested.
-1.46%
Cash On Cash
6.28%
Cap Rate
1.03
DSCR
$4,817
Rent
-$132
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,817 income − $4,949 expenses = $132 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,300
Closing costs
1%
$4,315
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,817
Total Expenses
$4,949
Mortgage P&I
46%
$2,198
Property Taxes
6%
$284
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$723
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204