Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.9% first-year return on $109k initial cash invested.
-13.9%
Cash On Cash
2.78%
Cap Rate
0.46
DSCR
$2,370
Rent
-$1,261
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,370 income − $3,631 expenses = $1,261 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%
$86,520
Closing costs
1%
$4,326
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,370
Total Expenses
$3,631
Mortgage P&I
91%
$2,168
Property Taxes
7%
$168
Home Insurance
7%
$157
HOA
0%
$0
Property Management
15%
$356
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$592