Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.01% first-year return on $109k initial cash invested.
-12.01%
Cash On Cash
3.32%
Cap Rate
0.56
DSCR
$3,470
Rent
-$1,086
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,470 income − $4,556 expenses = $1,086 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,470
Total Expenses
$4,556
Mortgage P&I
62%
$2,139
Property Taxes
17%
$577
Home Insurance
4%
$154
HOA
1%
$20
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868