Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.38% first-year return on $109k initial cash invested.
-16.38%
Cash On Cash
2.06%
Cap Rate
0.34
DSCR
$1,734
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,734 income − $3,220 expenses = $1,486 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,560
Closing costs
1%
$4,328
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,734
Total Expenses
$3,220
Mortgage P&I
125%
$2,160
Property Taxes
4%
$70
Home Insurance
9%
$158
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$434