Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.54% first-year return on $108k initial cash invested.
-15.54%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$1,953
Rent
-$1,399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,953 income − $3,352 expenses = $1,399 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,740
Closing costs
1%
$4,287
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,953
Total Expenses
$3,352
Mortgage P&I
110%
$2,144
Property Taxes
6%
$113
Home Insurance
8%
$158
HOA
0%
$0
Property Management
15%
$293
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$488