Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.43% first-year return on $108k initial cash invested.
-21.43%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$1,168
Rent
-$1,934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,168 income − $3,102 expenses = $1,934 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,168
Total Expenses
$3,102
Mortgage P&I
186%
$2,167
Property Taxes
19%
$224
Home Insurance
13%
$150
HOA
0%
$0
Property Management
15%
$175
CapEx
4%
$47
Vacancy
0%
$0
Maintenance
4%
$47
Other
25%
$292