Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.83% first-year return on $108k initial cash invested.
-15.83%
Cash On Cash
2.1%
Cap Rate
0.36
DSCR
$1,836
Rent
-$1,426
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,836 income − $3,262 expenses = $1,426 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%
$85,780
Closing costs
1%
$4,289
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,836
Total Expenses
$3,262
Mortgage P&I
115%
$2,105
Property Taxes
6%
$118
Home Insurance
9%
$158
HOA
0%
$1
Property Management
15%
$275
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$459