Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.36% first-year return on $108k initial cash invested.
-7.36%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$3,837
Rent
-$664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,837 income − $4,501 expenses = $664 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%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,837
Total Expenses
$4,501
Mortgage P&I
56%
$2,151
Property Taxes
9%
$338
Home Insurance
4%
$150
HOA
1%
$21
Property Management
15%
$576
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959