Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.16% first-year return on $109k initial cash invested.
-22.16%
Cash On Cash
0.73%
Cap Rate
0.12
DSCR
$1,654
Rent
-$2,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,654 income − $3,663 expenses = $2,009 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%
$86,480
Closing costs
1%
$4,324
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,654
Total Expenses
$3,663
Mortgage P&I
133%
$2,207
Property Taxes
31%
$508
Home Insurance
9%
$154
HOA
0%
$0
Property Management
15%
$248
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$414