Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.82% first-year return on $108k initial cash invested.
-12.82%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$2,807
Rent
-$1,155
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,807 income − $3,962 expenses = $1,155 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,800
Closing costs
1%
$4,290
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,807
Total Expenses
$3,962
Mortgage P&I
77%
$2,154
Property Taxes
11%
$311
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$421
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702