Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.91% first-year return on $109k initial cash invested.
-7.91%
Cash On Cash
4.24%
Cap Rate
0.72
DSCR
$3,241
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,241 income − $3,957 expenses = $716 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,360
Closing costs
1%
$4,318
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,241
Total Expenses
$3,957
Mortgage P&I
65%
$2,112
Property Taxes
4%
$134
Home Insurance
5%
$155
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810