Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.74% first-year return on $108k initial cash invested.
-8.74%
Cash On Cash
4.07%
Cap Rate
0.69
DSCR
$3,164
Rent
-$789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,164 income − $3,953 expenses = $789 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,164
Total Expenses
$3,953
Mortgage P&I
67%
$2,121
Property Taxes
5%
$160
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$475
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$791