Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.22% first-year return on $108k initial cash invested.
-24.22%
Cash On Cash
-0.14%
Cap Rate
-0.02
DSCR
$1,401
Rent
-$2,182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,401 income − $3,583 expenses = $2,182 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.1%
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
$1,401
Total Expenses
$3,583
Mortgage P&I
148%
$2,075
Property Taxes
49%
$682
Home Insurance
11%
$154
HOA
0%
$0
Property Management
15%
$210
CapEx
4%
$56
Vacancy
0%
$0
Maintenance
4%
$56
Other
25%
$350