Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.92% first-year return on $108k initial cash invested.
-6.92%
Cash On Cash
4.45%
Cap Rate
0.76
DSCR
$3,167
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,167 income − $3,791 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,167
Total Expenses
$3,791
Mortgage P&I
66%
$2,091
Property Taxes
1%
$29
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$792