Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.76% first-year return on $109k initial cash invested.
-13.76%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$2,821
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,821 income − $4,070 expenses = $1,249 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,600
Closing costs
1%
$4,330
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,821
Total Expenses
$4,070
Mortgage P&I
75%
$2,126
Property Taxes
16%
$438
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705