Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.24% first-year return on $109k initial cash invested.
-21.24%
Cash On Cash
0.8%
Cap Rate
0.13
DSCR
$1,871
Rent
-$1,927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,871 income − $3,798 expenses = $1,927 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,520
Closing costs
1%
$4,326
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,871
Total Expenses
$3,798
Mortgage P&I
114%
$2,140
Property Taxes
31%
$584
Home Insurance
8%
$158
HOA
1%
$17
Property Management
15%
$281
CapEx
4%
$75
Vacancy
0%
$0
Maintenance
4%
$75
Other
25%
$468