Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.33% first-year return on $109k initial cash invested.
-12.33%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$2,829
Rent
-$1,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,829 income − $3,946 expenses = $1,117 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,420
Closing costs
1%
$4,321
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,829
Total Expenses
$3,946
Mortgage P&I
75%
$2,134
Property Taxes
10%
$277
Home Insurance
6%
$178
HOA
0%
$0
Property Management
15%
$424
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$707