Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.61% first-year return on $108k initial cash invested.
-14.61%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$2,724
Rent
-$1,316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,724 income − $4,040 expenses = $1,316 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
$2,724
Total Expenses
$4,040
Mortgage P&I
75%
$2,053
Property Taxes
8%
$223
Home Insurance
6%
$150
HOA
11%
$306
Property Management
15%
$409
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$681