Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.66% first-year return on $108k initial cash invested.
-5.66%
Cash On Cash
5.64%
Cap Rate
0.86
DSCR
$4,337
Rent
-$511
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,337 income − $4,848 expenses = $511 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
7.3%
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
$4,337
Total Expenses
$4,848
Mortgage P&I
54%
$2,357
Property Taxes
6%
$259
Home Insurance
3%
$150
HOA
0%
$1
Property Management
15%
$651
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,084