Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.59% first-year return on $108k initial cash invested.
-4.59%
Cash On Cash
5.5%
Cap Rate
0.89
DSCR
$4,216
Rent
-$414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,216 income − $4,630 expenses = $414 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,900
Closing costs
1%
$4,295
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,216
Total Expenses
$4,630
Mortgage P&I
52%
$2,213
Property Taxes
6%
$241
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,054