Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.65% first-year return on $108k initial cash invested.
-17.65%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$2,193
Rent
-$1,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,193 income − $3,779 expenses = $1,586 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,540
Closing costs
1%
$4,277
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,193
Total Expenses
$3,779
Mortgage P&I
100%
$2,199
Property Taxes
16%
$357
Home Insurance
8%
$170
HOA
0%
$0
Property Management
15%
$329
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$548