Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.11% first-year return on $109k initial cash invested.
-15.11%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$2,294
Rent
-$1,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,294 income − $3,662 expenses = $1,368 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,320
Closing costs
1%
$4,316
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,294
Total Expenses
$3,662
Mortgage P&I
90%
$2,070
Property Taxes
12%
$267
Home Insurance
7%
$151
HOA
3%
$72
Property Management
15%
$344
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$574