Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.35% first-year return on $108k initial cash invested.
-6.35%
Cash On Cash
4.89%
Cap Rate
0.81
DSCR
$4,171
Rent
-$573
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,171 income − $4,744 expenses = $573 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,171
Total Expenses
$4,744
Mortgage P&I
52%
$2,159
Property Taxes
10%
$432
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,043