Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.87% first-year return on $108k initial cash invested.
-11.87%
Cash On Cash
3.73%
Cap Rate
0.59
DSCR
$3,371
Rent
-$1,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,371 income − $4,442 expenses = $1,071 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,980
Closing costs
1%
$4,299
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,371
Total Expenses
$4,442
Mortgage P&I
67%
$2,271
Property Taxes
12%
$402
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843