Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.54% first-year return on $108k initial cash invested.
-13.54%
Cash On Cash
3.16%
Cap Rate
0.51
DSCR
$3,037
Rent
-$1,216
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $4,253 expenses = $1,216 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,520
Closing costs
1%
$4,276
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,037
Total Expenses
$4,253
Mortgage P&I
73%
$2,220
Property Taxes
11%
$336
Home Insurance
5%
$152
HOA
3%
$88
Property Management
15%
$456
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$759