Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.97% first-year return on $108k initial cash invested.
-16.97%
Cash On Cash
1.96%
Cap Rate
0.33
DSCR
$2,507
Rent
-$1,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,507 income − $4,038 expenses = $1,531 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
$2,507
Total Expenses
$4,038
Mortgage P&I
85%
$2,132
Property Taxes
19%
$465
Home Insurance
6%
$149
HOA
4%
$89
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$627