Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.59% first-year return on $108k initial cash invested.
-13.59%
Cash On Cash
3.12%
Cap Rate
0.5
DSCR
$2,859
Rent
-$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,859 income − $4,087 expenses = $1,228 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,100
Closing costs
1%
$4,305
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,859
Total Expenses
$4,087
Mortgage P&I
78%
$2,234
Property Taxes
11%
$311
Home Insurance
6%
$170
HOA
0%
$0
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$715