Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.54% first-year return on $108k initial cash invested.
-10.54%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$4,010
Rent
-$952
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,010 income − $4,962 expenses = $952 out of pocket
Investment Breakdown
|
Purchase Price
$431k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,100
Closing costs
1%
$4,305
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,010
Total Expenses
$4,962
Mortgage P&I
53%
$2,123
Property Taxes
18%
$723
Home Insurance
3%
$138
HOA
1%
$54
Property Management
15%
$602
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,002