Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.22% first-year return on $109k initial cash invested.
-24.22%
Cash On Cash
-0.01%
Cap Rate
0
DSCR
$520
Rent
-$2,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$520 income − $2,717 expenses = $2,197 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%
$86,540
Closing costs
1%
$4,327
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$520
Total Expenses
$2,717
Mortgage P&I
418%
$2,171
Property Taxes
27%
$138
Home Insurance
30%
$158
HOA
0%
$0
Property Management
15%
$78
CapEx
4%
$21
Vacancy
0%
$0
Maintenance
4%
$21
Other
25%
$130