Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.3% first-year return on $108k initial cash invested.
-25.3%
Cash On Cash
-0.23%
Cap Rate
-0.04
DSCR
$1,538
Rent
-$2,273
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,538 income − $3,811 expenses = $2,273 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,540
Closing costs
1%
$4,277
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,538
Total Expenses
$3,811
Mortgage P&I
138%
$2,130
Property Taxes
52%
$793
Home Insurance
10%
$149
HOA
0%
$0
Property Management
15%
$231
CapEx
4%
$62
Vacancy
0%
$0
Maintenance
4%
$62
Other
25%
$384