Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.72% first-year return on $109k initial cash invested.
-21.72%
Cash On Cash
1.06%
Cap Rate
0.17
DSCR
$2,976
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,976 income − $4,946 expenses = $1,970 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%
$86,500
Closing costs
1%
$4,325
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,976
Total Expenses
$4,946
Mortgage P&I
75%
$2,232
Property Taxes
18%
$542
Home Insurance
6%
$166
HOA
19%
$578
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$744