Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.72% first-year return on $108k initial cash invested.
-16.72%
Cash On Cash
1.79%
Cap Rate
0.31
DSCR
$2,356
Rent
-$1,506
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,356 income − $3,862 expenses = $1,506 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.0%
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
$2,356
Total Expenses
$3,862
Mortgage P&I
87%
$2,053
Property Taxes
9%
$223
Home Insurance
6%
$150
HOA
13%
$306
Property Management
15%
$353
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$589