Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.61% first-year return on $109k initial cash invested.
-21.61%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$1,730
Rent
-$1,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,730 income − $3,688 expenses = $1,958 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
$1,730
Total Expenses
$3,688
Mortgage P&I
123%
$2,122
Property Taxes
32%
$549
Home Insurance
11%
$187
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432