Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -29.19% first-year return on $108k initial cash invested.
-29.19%
Cash On Cash
-1.52%
Cap Rate
-0.26
DSCR
$712
Rent
-$2,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$712 income − $3,341 expenses = $2,629 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.0%
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
$712
Total Expenses
$3,341
Mortgage P&I
289%
$2,057
Property Taxes
104%
$739
Home Insurance
21%
$150
HOA
8%
$54
Property Management
15%
$107
CapEx
4%
$28
Vacancy
0%
$0
Maintenance
4%
$28
Other
25%
$178