Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.35% first-year return on $108k initial cash invested.
-12.35%
Cash On Cash
3.11%
Cap Rate
0.53
DSCR
$2,742
Rent
-$1,116
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,742 income − $3,858 expenses = $1,116 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,100
Closing costs
1%
$4,305
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,742
Total Expenses
$3,858
Mortgage P&I
77%
$2,123
Property Taxes
10%
$266
Home Insurance
6%
$152
HOA
0%
$0
Property Management
15%
$411
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$686