Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.66% first-year return on $108k initial cash invested.
-11.66%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$3,488
Rent
-$1,052
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,488 income − $4,540 expenses = $1,052 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,960
Closing costs
1%
$4,298
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,488
Total Expenses
$4,540
Mortgage P&I
62%
$2,153
Property Taxes
16%
$563
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$523
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$872