Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.84% first-year return on $108k initial cash invested.
-20.84%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$1,193
Rent
-$1,880
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,193 income − $3,073 expenses = $1,880 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,940
Closing costs
1%
$4,297
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,193
Total Expenses
$3,073
Mortgage P&I
180%
$2,145
Property Taxes
14%
$172
Home Insurance
13%
$152
HOA
3%
$31
Property Management
15%
$179
CapEx
4%
$48
Vacancy
0%
$0
Maintenance
4%
$48
Other
25%
$298