Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.44% first-year return on $108k initial cash invested.
-16.44%
Cash On Cash
2.29%
Cap Rate
0.37
DSCR
$2,286
Rent
-$1,482
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,286 income − $3,768 expenses = $1,482 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,860
Closing costs
1%
$4,293
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,286
Total Expenses
$3,768
Mortgage P&I
97%
$2,209
Property Taxes
13%
$292
Home Insurance
7%
$170
HOA
0%
$0
Property Management
15%
$343
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$572