Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.65% first-year return on $108k initial cash invested.
-7.65%
Cash On Cash
4.39%
Cap Rate
0.74
DSCR
$3,343
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,343 income − $4,032 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$429k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,820
Closing costs
1%
$4,291
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,343
Total Expenses
$4,032
Mortgage P&I
64%
$2,126
Property Taxes
4%
$123
Home Insurance
5%
$153
HOA
1%
$25
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836