Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.62% first-year return on $109k initial cash invested.
-11.62%
Cash On Cash
3.7%
Cap Rate
0.6
DSCR
$3,765
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,765 income − $4,817 expenses = $1,052 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,300
Closing costs
1%
$4,315
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,765
Total Expenses
$4,817
Mortgage P&I
59%
$2,230
Property Taxes
15%
$582
Home Insurance
4%
$152
HOA
1%
$45
Property Management
15%
$565
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$941