Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.7% first-year return on $108k initial cash invested.
-10.7%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$3,088
Rent
-$961
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,088 income − $4,049 expenses = $961 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,540
Closing costs
1%
$4,277
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,088
Total Expenses
$4,049
Mortgage P&I
69%
$2,126
Property Taxes
9%
$290
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$463
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$772