Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -31.07% first-year return on $108k initial cash invested.
-31.07%
Cash On Cash
-1%
Cap Rate
-0.15
DSCR
$1,445
Rent
-$2,799
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,445 income − $4,244 expenses = $2,799 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,820
Closing costs
1%
$4,291
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,445
Total Expenses
$4,244
Mortgage P&I
165%
$2,383
Property Taxes
69%
$992
Home Insurance
12%
$175
HOA
0%
$0
Property Management
15%
$217
CapEx
4%
$58
Vacancy
0%
$0
Maintenance
4%
$58
Other
25%
$361