Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.38% first-year return on $109k initial cash invested.
-14.38%
Cash On Cash
2.71%
Cap Rate
0.45
DSCR
$2,424
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,424 income − $3,724 expenses = $1,300 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,200
Closing costs
1%
$4,310
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,424
Total Expenses
$3,724
Mortgage P&I
90%
$2,177
Property Taxes
9%
$209
Home Insurance
6%
$153
HOA
1%
$21
Property Management
15%
$364
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$606