Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.47% first-year return on $108k initial cash invested.
-25.47%
Cash On Cash
-0.36%
Cap Rate
-0.06
DSCR
$903
Rent
-$2,294
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$903 income − $3,197 expenses = $2,294 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$903
Total Expenses
$3,197
Mortgage P&I
236%
$2,130
Property Taxes
49%
$442
Home Insurance
17%
$150
HOA
5%
$42
Property Management
15%
$135
CapEx
4%
$36
Vacancy
0%
$0
Maintenance
4%
$36
Other
25%
$226