Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.71% first-year return on $109k initial cash invested.
-7.71%
Cash On Cash
4.35%
Cap Rate
0.74
DSCR
$3,650
Rent
-$700
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,650 income − $4,350 expenses = $700 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,660
Closing costs
1%
$4,333
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,650
Total Expenses
$4,350
Mortgage P&I
58%
$2,125
Property Taxes
9%
$319
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912