Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.31% first-year return on $108k initial cash invested.
-16.31%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$2,988
Rent
-$1,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $4,460 expenses = $1,472 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
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
$2,988
Total Expenses
$4,460
Mortgage P&I
73%
$2,177
Property Taxes
22%
$663
Home Insurance
5%
$150
HOA
1%
$35
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747