Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.41% first-year return on $108k initial cash invested.
-20.41%
Cash On Cash
1.15%
Cap Rate
0.19
DSCR
$2,080
Rent
-$1,844
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,080 income − $3,924 expenses = $1,844 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,100
Closing costs
1%
$4,305
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,080
Total Expenses
$3,924
Mortgage P&I
105%
$2,174
Property Taxes
29%
$595
Home Insurance
8%
$157
HOA
0%
$0
Property Management
15%
$312
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$520