Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.01% first-year return on $109k initial cash invested.
-19.01%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$2,258
Rent
-$1,724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,258 income − $3,982 expenses = $1,724 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
$2,258
Total Expenses
$3,982
Mortgage P&I
95%
$2,140
Property Taxes
26%
$584
Home Insurance
7%
$158
HOA
1%
$17
Property Management
15%
$339
CapEx
4%
$90
Vacancy
0%
$0
Maintenance
4%
$90
Other
25%
$564