Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.36% first-year return on $108k initial cash invested.
-18.36%
Cash On Cash
1.86%
Cap Rate
0.3
DSCR
$2,408
Rent
-$1,657
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $4,065 expenses = $1,657 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,408
Total Expenses
$4,065
Mortgage P&I
92%
$2,227
Property Taxes
22%
$533
Home Insurance
6%
$150
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602