Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.22% first-year return on $108k initial cash invested.
-17.22%
Cash On Cash
1.96%
Cap Rate
0.32
DSCR
$2,342
Rent
-$1,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,342 income − $3,893 expenses = $1,551 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,780
Closing costs
1%
$4,289
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,342
Total Expenses
$3,893
Mortgage P&I
92%
$2,157
Property Taxes
20%
$461
Home Insurance
6%
$150
HOA
0%
$0
Property Management
15%
$351
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$586