Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.73% first-year return on $108k initial cash invested.
-11.73%
Cash On Cash
3.29%
Cap Rate
0.56
DSCR
$3,175
Rent
-$1,057
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,175 income − $4,232 expenses = $1,057 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,840
Closing costs
1%
$4,292
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,175
Total Expenses
$4,232
Mortgage P&I
66%
$2,107
Property Taxes
14%
$448
Home Insurance
5%
$153
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794