Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.18% first-year return on $108k initial cash invested.
-12.18%
Cash On Cash
3.42%
Cap Rate
0.55
DSCR
$2,758
Rent
-$1,099
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,758 income − $3,857 expenses = $1,099 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,758
Total Expenses
$3,857
Mortgage P&I
80%
$2,216
Property Taxes
6%
$154
Home Insurance
5%
$150
HOA
0%
$13
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690