Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.95% first-year return on $108k initial cash invested.
-15.95%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$2,683
Rent
-$1,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,683 income − $4,122 expenses = $1,439 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,683
Total Expenses
$4,122
Mortgage P&I
79%
$2,132
Property Taxes
17%
$465
Home Insurance
6%
$149
HOA
3%
$89
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$671