Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.25% first-year return on $108k initial cash invested.
-7.25%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$3,958
Rent
-$650
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,958 income − $4,608 expenses = $650 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,300
Closing costs
1%
$4,265
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,958
Total Expenses
$4,608
Mortgage P&I
54%
$2,137
Property Taxes
11%
$422
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990