Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.14% first-year return on $108k initial cash invested.
-8.14%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$4,120
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,120 income − $4,850 expenses = $730 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,380
Closing costs
1%
$4,269
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,120
Total Expenses
$4,850
Mortgage P&I
51%
$2,111
Property Taxes
15%
$611
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030