Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.83% first-year return on $109k initial cash invested.
-9.83%
Cash On Cash
4.11%
Cap Rate
0.66
DSCR
$3,607
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,607 income − $4,500 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,660
Closing costs
1%
$4,333
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,607
Total Expenses
$4,500
Mortgage P&I
62%
$2,234
Property Taxes
11%
$391
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902