Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.92% first-year return on $108k initial cash invested.
-10.92%
Cash On Cash
3.86%
Cap Rate
0.62
DSCR
$3,061
Rent
-$987
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,061 income − $4,048 expenses = $987 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,180
Closing costs
1%
$4,309
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,061
Total Expenses
$4,048
Mortgage P&I
74%
$2,250
Property Taxes
6%
$173
Home Insurance
5%
$157
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$765