Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.78% first-year return on $108k initial cash invested.
-13.78%
Cash On Cash
2.64%
Cap Rate
0.46
DSCR
$2,819
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,819 income − $4,057 expenses = $1,238 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,520
Closing costs
1%
$4,276
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,819
Total Expenses
$4,057
Mortgage P&I
73%
$2,067
Property Taxes
17%
$468
Home Insurance
6%
$168
HOA
0%
$0
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705