Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.74% first-year return on $108k initial cash invested.
-21.74%
Cash On Cash
0.63%
Cap Rate
0.1
DSCR
$1,035
Rent
-$1,961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,035 income − $2,996 expenses = $1,961 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
$1,035
Total Expenses
$2,996
Mortgage P&I
207%
$2,145
Property Taxes
17%
$172
Home Insurance
15%
$152
HOA
3%
$31
Property Management
15%
$155
CapEx
4%
$41
Vacancy
0%
$0
Maintenance
4%
$41
Other
25%
$259