Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.89% first-year return on $109k initial cash invested.
-20.89%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$1,855
Rent
-$1,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,855 income − $3,748 expenses = $1,893 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%
$86,400
Closing costs
1%
$4,320
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,855
Total Expenses
$3,748
Mortgage P&I
114%
$2,122
Property Taxes
30%
$549
Home Insurance
10%
$187
HOA
0%
$0
Property Management
15%
$278
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$464