Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.5% first-year return on $108k initial cash invested.
-8.5%
Cash On Cash
4.12%
Cap Rate
0.7
DSCR
$2,988
Rent
-$767
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,988 income − $3,755 expenses = $767 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%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,988
Total Expenses
$3,755
Mortgage P&I
71%
$2,124
Property Taxes
2%
$46
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$448
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$747