Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.37% first-year return on $108k initial cash invested.
-5.37%
Cash On Cash
4.98%
Cap Rate
0.84
DSCR
$3,747
Rent
-$485
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,747 income − $4,232 expenses = $485 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
$3,747
Total Expenses
$4,232
Mortgage P&I
57%
$2,121
Property Taxes
4%
$160
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937