Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.94% first-year return on $109k initial cash invested.
-14.94%
Cash On Cash
2.81%
Cap Rate
0.45
DSCR
$2,973
Rent
-$1,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,973 income − $4,325 expenses = $1,352 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,260
Closing costs
1%
$4,313
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,973
Total Expenses
$4,325
Mortgage P&I
75%
$2,244
Property Taxes
15%
$442
Home Insurance
5%
$154
HOA
2%
$58
Property Management
15%
$446
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$743