Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.39% first-year return on $108k initial cash invested.
-16.39%
Cash On Cash
1.94%
Cap Rate
0.33
DSCR
$1,645
Rent
-$1,479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,645 income − $3,124 expenses = $1,479 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.2%
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
$1,645
Total Expenses
$3,124
Mortgage P&I
128%
$2,109
Property Taxes
5%
$75
Home Insurance
9%
$150
HOA
0%
$0
Property Management
15%
$247
CapEx
4%
$66
Vacancy
0%
$0
Maintenance
4%
$66
Other
25%
$411