Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.83% first-year return on $109k initial cash invested.
-5.83%
Cash On Cash
4.97%
Cap Rate
0.84
DSCR
$4,428
Rent
-$528
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,428 income − $4,956 expenses = $528 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%
$86,400
Closing costs
1%
$4,320
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,428
Total Expenses
$4,956
Mortgage P&I
48%
$2,141
Property Taxes
12%
$534
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,107