Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.18% first-year return on $109k initial cash invested.
-13.18%
Cash On Cash
2.9%
Cap Rate
0.49
DSCR
$3,052
Rent
-$1,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $4,245 expenses = $1,193 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%
$86,300
Closing costs
1%
$4,315
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$4,245
Mortgage P&I
69%
$2,113
Property Taxes
11%
$330
Home Insurance
5%
$154
HOA
6%
$183
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763