Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.17% first-year return on $109k initial cash invested.
-3.17%
Cash On Cash
5.79%
Cap Rate
0.95
DSCR
$4,325
Rent
-$288
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,325 income − $4,613 expenses = $288 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,540
Closing costs
1%
$4,327
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,325
Total Expenses
$4,613
Mortgage P&I
51%
$2,202
Property Taxes
4%
$177
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,081