Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.34% first-year return on $109k initial cash invested.
-21.34%
Cash On Cash
0.69%
Cap Rate
0.12
DSCR
$1,499
Rent
-$1,937
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,499 income − $3,436 expenses = $1,937 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
$1,499
Total Expenses
$3,436
Mortgage P&I
142%
$2,126
Property Taxes
29%
$438
Home Insurance
10%
$152
HOA
0%
$0
Property Management
15%
$225
CapEx
4%
$60
Vacancy
0%
$0
Maintenance
4%
$60
Other
25%
$375