Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.38% first-year return on $108k initial cash invested.
-15.38%
Cash On Cash
2.55%
Cap Rate
0.41
DSCR
$2,331
Rent
-$1,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,331 income − $3,719 expenses = $1,388 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
$2,331
Total Expenses
$3,719
Mortgage P&I
95%
$2,208
Property Taxes
10%
$234
Home Insurance
7%
$158
HOA
0%
$0
Property Management
15%
$350
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$583