Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.24% first-year return on $108k initial cash invested.
-6.24%
Cash On Cash
4.84%
Cap Rate
0.81
DSCR
$3,700
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,700 income − $4,262 expenses = $562 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
$3,700
Total Expenses
$4,262
Mortgage P&I
58%
$2,146
Property Taxes
5%
$190
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$925