Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.3% first-year return on $108k initial cash invested.
-10.3%
Cash On Cash
3.88%
Cap Rate
0.64
DSCR
$3,421
Rent
-$930
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,421 income − $4,351 expenses = $930 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,060
Closing costs
1%
$4,303
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,421
Total Expenses
$4,351
Mortgage P&I
64%
$2,183
Property Taxes
10%
$344
Home Insurance
5%
$157
HOA
1%
$25
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$855