Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.77% first-year return on $109k initial cash invested.
-4.77%
Cash On Cash
5.51%
Cap Rate
0.89
DSCR
$4,513
Rent
-$433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,513 income − $4,946 expenses = $433 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,513
Total Expenses
$4,946
Mortgage P&I
50%
$2,242
Property Taxes
8%
$371
Home Insurance
4%
$158
HOA
0%
$8
Property Management
15%
$677
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,128