Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.5% first-year return on $109k initial cash invested.
-19.5%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$2,384
Rent
-$1,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $4,154 expenses = $1,770 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%
$86,620
Closing costs
1%
$4,331
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$4,154
Mortgage P&I
91%
$2,162
Property Taxes
30%
$708
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596