Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.91% first-year return on $108k initial cash invested.
-24.91%
Cash On Cash
-0.12%
Cap Rate
-0.02
DSCR
$1,602
Rent
-$2,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,602 income − $3,840 expenses = $2,238 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
$1,602
Total Expenses
$3,840
Mortgage P&I
133%
$2,130
Property Taxes
50%
$793
Home Insurance
9%
$149
HOA
0%
$0
Property Management
15%
$240
CapEx
4%
$64
Vacancy
0%
$0
Maintenance
4%
$64
Other
25%
$400