Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.49% first-year return on $108k initial cash invested.
-21.49%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$1,749
Rent
-$1,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,749 income − $3,685 expenses = $1,936 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
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
$1,749
Total Expenses
$3,685
Mortgage P&I
121%
$2,115
Property Taxes
33%
$581
Home Insurance
9%
$150
HOA
0%
$0
Property Management
15%
$262
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$437