Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.03% first-year return on $108k initial cash invested.
-19.03%
Cash On Cash
2.16%
Cap Rate
0.32
DSCR
$2,395
Rent
-$1,717
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,395 income − $4,112 expenses = $1,717 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.5%
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
$2,395
Total Expenses
$4,112
Mortgage P&I
100%
$2,396
Property Taxes
17%
$416
Home Insurance
6%
$150
HOA
0%
$0
Property Management
15%
$359
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$599