Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.03% first-year return on $108k initial cash invested.
-10.03%
Cash On Cash
3.83%
Cap Rate
0.65
DSCR
$4,027
Rent
-$906
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,027 income − $4,933 expenses = $906 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$86,080
Closing costs
1%
$4,304
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,027
Total Expenses
$4,933
Mortgage P&I
53%
$2,120
Property Taxes
18%
$723
Home Insurance
4%
$157
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007