Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.8% first-year return on $108k initial cash invested.
-16.8%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$2,086
Rent
-$1,516
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $3,602 expenses = $1,516 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%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,086
Total Expenses
$3,602
Mortgage P&I
103%
$2,143
Property Taxes
14%
$300
Home Insurance
8%
$158
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522