Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.67% first-year return on $108k initial cash invested.
-10.67%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$3,176
Rent
-$957
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $4,133 expenses = $957 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%
$85,340
Closing costs
1%
$4,267
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$4,133
Mortgage P&I
67%
$2,126
Property Taxes
10%
$333
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794