Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.29% first-year return on $109k initial cash invested.
-11.29%
Cash On Cash
3.72%
Cap Rate
0.6
DSCR
$3,369
Rent
-$1,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,369 income − $4,394 expenses = $1,025 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%
$86,660
Closing costs
1%
$4,333
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,369
Total Expenses
$4,394
Mortgage P&I
66%
$2,234
Property Taxes
12%
$391
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$842