Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.35% first-year return on $107k initial cash invested.
-9.35%
Cash On Cash
4.32%
Cap Rate
0.69
DSCR
$3,652
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,652 income − $4,484 expenses = $832 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,540
Closing costs
1%
$4,227
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,652
Total Expenses
$4,484
Mortgage P&I
60%
$2,206
Property Taxes
10%
$376
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$913