Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.1% first-year return on $108k initial cash invested.
-12.1%
Cash On Cash
3.42%
Cap Rate
0.57
DSCR
$4,158
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,158 income − $5,248 expenses = $1,090 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,158
Total Expenses
$5,248
Mortgage P&I
52%
$2,146
Property Taxes
13%
$537
Home Insurance
4%
$154
HOA
10%
$415
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040