Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.47% first-year return on $108k initial cash invested.
-15.47%
Cash On Cash
2.94%
Cap Rate
0.45
DSCR
$2,533
Rent
-$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,533 income − $3,929 expenses = $1,396 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,533
Total Expenses
$3,929
Mortgage P&I
93%
$2,349
Property Taxes
5%
$129
Home Insurance
6%
$150
HOA
3%
$86
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$633