Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.98% first-year return on $109k initial cash invested.
-17.98%
Cash On Cash
1.55%
Cap Rate
0.26
DSCR
$1,788
Rent
-$1,630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,788 income − $3,418 expenses = $1,630 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,440
Closing costs
1%
$4,322
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,788
Total Expenses
$3,418
Mortgage P&I
118%
$2,115
Property Taxes
16%
$286
Home Insurance
9%
$158
HOA
0%
$0
Property Management
15%
$268
CapEx
4%
$72
Vacancy
0%
$0
Maintenance
4%
$72
Other
25%
$447