Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.17% first-year return on $109k initial cash invested.
-13.17%
Cash On Cash
3%
Cap Rate
0.5
DSCR
$2,792
Rent
-$1,196
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,792 income − $3,988 expenses = $1,196 out of pocket
Investment Breakdown
|
Purchase Price
$433k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$109k
Downpayment
20%
$86,680
Closing costs
1%
$4,334
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,792
Total Expenses
$3,988
Mortgage P&I
78%
$2,168
Property Taxes
12%
$321
Home Insurance
6%
$158
HOA
0%
$0
Property Management
15%
$419
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$698