Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.59% first-year return on $109k initial cash invested.
-13.59%
Cash On Cash
2.93%
Cap Rate
0.49
DSCR
$2,884
Rent
-$1,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,884 income − $4,118 expenses = $1,234 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,884
Total Expenses
$4,118
Mortgage P&I
75%
$2,177
Property Taxes
12%
$337
Home Insurance
6%
$166
HOA
2%
$54
Property Management
15%
$433
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$721