Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.34% first-year return on $109k initial cash invested.
-21.34%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$1,778
Rent
-$1,933
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,778 income − $3,711 expenses = $1,933 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
$1,778
Total Expenses
$3,711
Mortgage P&I
119%
$2,122
Property Taxes
31%
$549
Home Insurance
11%
$187
HOA
0%
$0
Property Management
15%
$267
CapEx
4%
$71
Vacancy
0%
$0
Maintenance
4%
$71
Other
25%
$444