Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.56% first-year return on $109k initial cash invested.
-14.56%
Cash On Cash
2.8%
Cap Rate
0.45
DSCR
$2,858
Rent
-$1,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,858 income − $4,175 expenses = $1,317 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,200
Closing costs
1%
$4,310
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,858
Total Expenses
$4,175
Mortgage P&I
77%
$2,207
Property Taxes
15%
$422
Home Insurance
5%
$152
HOA
1%
$23
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714