Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.6% first-year return on $109k initial cash invested.
-16.6%
Cash On Cash
2.32%
Cap Rate
0.37
DSCR
$2,357
Rent
-$1,502
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,357 income − $3,859 expenses = $1,502 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,240
Closing costs
1%
$4,312
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,357
Total Expenses
$3,859
Mortgage P&I
95%
$2,240
Property Taxes
13%
$317
Home Insurance
7%
$154
HOA
1%
$17
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589