Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.49% first-year return on $109k initial cash invested.
-10.49%
Cash On Cash
3.9%
Cap Rate
0.64
DSCR
$3,588
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,588 income − $4,539 expenses = $951 out of pocket
Investment Breakdown
|
Purchase Price
$432k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,420
Closing costs
1%
$4,321
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,588
Total Expenses
$4,539
Mortgage P&I
62%
$2,213
Property Taxes
13%
$454
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$897