Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.51% first-year return on $109k initial cash invested.
-11.51%
Cash On Cash
3.25%
Cap Rate
0.56
DSCR
$2,728
Rent
-$1,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,728 income − $3,773 expenses = $1,045 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,580
Closing costs
1%
$4,329
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,728
Total Expenses
$3,773
Mortgage P&I
77%
$2,110
Property Taxes
7%
$196
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682