Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.75% first-year return on $108k initial cash invested.
-12.75%
Cash On Cash
3.09%
Cap Rate
0.51
DSCR
$2,631
Rent
-$1,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,631 income − $3,781 expenses = $1,150 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,940
Closing costs
1%
$4,297
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,631
Total Expenses
$3,781
Mortgage P&I
82%
$2,150
Property Taxes
5%
$131
Home Insurance
5%
$140
HOA
4%
$97
Property Management
15%
$395
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$658