Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.21% first-year return on $108k initial cash invested.
-18.21%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,131
Rent
-$1,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,131 income − $3,774 expenses = $1,643 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
$2,131
Total Expenses
$3,774
Mortgage P&I
99%
$2,118
Property Taxes
23%
$483
Home Insurance
7%
$150
HOA
0%
$0
Property Management
15%
$320
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$533