Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.54% first-year return on $108k initial cash invested.
-23.54%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$639
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$639 income − $2,759 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$639
Total Expenses
$2,759
Mortgage P&I
343%
$2,189
Property Taxes
18%
$112
Home Insurance
23%
$150
HOA
0%
$0
Property Management
15%
$96
CapEx
4%
$26
Vacancy
0%
$0
Maintenance
4%
$26
Other
25%
$160