Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.21% first-year return on $108k initial cash invested.
-10.21%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$3,441
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,441 income − $4,363 expenses = $922 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%
$86,020
Closing costs
1%
$4,301
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,441
Total Expenses
$4,363
Mortgage P&I
62%
$2,142
Property Taxes
12%
$419
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860