Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.93% first-year return on $109k initial cash invested.
-5.93%
Cash On Cash
4.84%
Cap Rate
0.82
DSCR
$4,063
Rent
-$538
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,063 income − $4,601 expenses = $538 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%
$86,460
Closing costs
1%
$4,323
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,063
Total Expenses
$4,601
Mortgage P&I
52%
$2,117
Property Taxes
9%
$348
Home Insurance
4%
$152
HOA
1%
$33
Property Management
15%
$609
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016