Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.51% first-year return on $109k initial cash invested.
-17.51%
Cash On Cash
1.92%
Cap Rate
0.32
DSCR
$2,980
Rent
-$1,585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,980 income − $4,565 expenses = $1,585 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,980
Total Expenses
$4,565
Mortgage P&I
72%
$2,158
Property Taxes
28%
$823
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745