Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.87% first-year return on $108k initial cash invested.
-12.87%
Cash On Cash
2.92%
Cap Rate
0.51
DSCR
$3,421
Rent
-$1,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,421 income − $4,579 expenses = $1,158 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,720
Closing costs
1%
$4,286
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,421
Total Expenses
$4,579
Mortgage P&I
60%
$2,064
Property Taxes
21%
$719
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855