Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.66% first-year return on $108k initial cash invested.
-7.66%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$3,251
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,251 income − $3,941 expenses = $690 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
$3,251
Total Expenses
$3,941
Mortgage P&I
66%
$2,137
Property Taxes
3%
$88
Home Insurance
5%
$149
HOA
0%
$6
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813