Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.95% first-year return on $109k initial cash invested.
-2.95%
Cash On Cash
5.84%
Cap Rate
0.96
DSCR
$4,454
Rent
-$268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,454 income − $4,722 expenses = $268 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,454
Total Expenses
$4,722
Mortgage P&I
49%
$2,199
Property Taxes
5%
$229
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114