Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.09% first-year return on $108k initial cash invested.
-12.09%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$2,820
Rent
-$1,090
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,820 income − $3,910 expenses = $1,090 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,900
Closing costs
1%
$4,295
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,820
Total Expenses
$3,910
Mortgage P&I
76%
$2,131
Property Taxes
9%
$255
Home Insurance
5%
$150
HOA
1%
$20
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$705