Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.62% first-year return on $108k initial cash invested.
-16.62%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$2,405
Rent
-$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,405 income − $3,905 expenses = $1,500 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%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,405
Total Expenses
$3,905
Mortgage P&I
88%
$2,118
Property Taxes
20%
$483
Home Insurance
6%
$150
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$601