Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.66% first-year return on $108k initial cash invested.
-17.66%
Cash On Cash
2.06%
Cap Rate
0.33
DSCR
$2,306
Rent
-$1,592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $3,898 expenses = $1,592 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,880
Closing costs
1%
$4,294
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,306
Total Expenses
$3,898
Mortgage P&I
97%
$2,236
Property Taxes
17%
$402
Home Insurance
7%
$154
HOA
0%
$0
Property Management
15%
$346
CapEx
4%
$92
Vacancy
0%
$0
Maintenance
4%
$92
Other
25%
$576