Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.9% first-year return on $108k initial cash invested.
-17.9%
Cash On Cash
1.99%
Cap Rate
0.32
DSCR
$2,267
Rent
-$1,614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,267 income − $3,881 expenses = $1,614 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
$2,267
Total Expenses
$3,881
Mortgage P&I
99%
$2,236
Property Taxes
18%
$402
Home Insurance
7%
$154
HOA
0%
$0
Property Management
15%
$340
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$567