Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.45% first-year return on $109k initial cash invested.
-23.45%
Cash On Cash
0.37%
Cap Rate
0.06
DSCR
$1,216
Rent
-$2,122
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,216 income − $3,338 expenses = $2,122 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,260
Closing costs
1%
$4,313
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,216
Total Expenses
$3,338
Mortgage P&I
182%
$2,207
Property Taxes
32%
$393
Home Insurance
13%
$154
HOA
0%
$0
Property Management
15%
$182
CapEx
4%
$49
Vacancy
0%
$0
Maintenance
4%
$49
Other
25%
$304