Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.36% first-year return on $108k initial cash invested.
-8.36%
Cash On Cash
4.27%
Cap Rate
0.71
DSCR
$3,332
Rent
-$753
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $4,085 expenses = $753 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
$3,332
Total Expenses
$4,085
Mortgage P&I
64%
$2,146
Property Taxes
6%
$190
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$833