Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.58% first-year return on $108k initial cash invested.
-16.58%
Cash On Cash
2.13%
Cap Rate
0.35
DSCR
$2,349
Rent
-$1,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,349 income − $3,842 expenses = $1,493 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,349
Total Expenses
$3,842
Mortgage P&I
92%
$2,161
Property Taxes
17%
$404
Home Insurance
6%
$150
HOA
0%
$0
Property Management
15%
$352
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$587