Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.45% first-year return on $108k initial cash invested.
-23.45%
Cash On Cash
0.17%
Cap Rate
0.03
DSCR
$1,414
Rent
-$2,112
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,414 income − $3,526 expenses = $2,112 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
$1,414
Total Expenses
$3,526
Mortgage P&I
150%
$2,115
Property Taxes
41%
$581
Home Insurance
11%
$150
HOA
0%
$0
Property Management
15%
$212
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$354