Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.5% first-year return on $109k initial cash invested.
-3.5%
Cash On Cash
5.62%
Cap Rate
0.93
DSCR
$4,296
Rent
-$318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,296 income − $4,614 expenses = $318 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%
$86,680
Closing costs
1%
$4,334
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,296
Total Expenses
$4,614
Mortgage P&I
51%
$2,176
Property Taxes
5%
$218
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,074