Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.35% first-year return on $108k initial cash invested.
-21.35%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$2,319
Rent
-$1,918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,319 income − $4,237 expenses = $1,918 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.6%
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
$2,319
Total Expenses
$4,237
Mortgage P&I
94%
$2,191
Property Taxes
33%
$764
Home Insurance
7%
$168
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$580