Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.83% first-year return on $108k initial cash invested.
-21.83%
Cash On Cash
0.69%
Cap Rate
0.11
DSCR
$1,256
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,256 income − $3,226 expenses = $1,970 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%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,256
Total Expenses
$3,226
Mortgage P&I
172%
$2,166
Property Taxes
18%
$225
Home Insurance
12%
$150
HOA
7%
$83
Property Management
15%
$188
CapEx
4%
$50
Vacancy
0%
$0
Maintenance
4%
$50
Other
25%
$314