Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.11% first-year return on $108k initial cash invested.
-7.11%
Cash On Cash
4.63%
Cap Rate
0.78
DSCR
$4,533
Rent
-$642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,533 income − $5,175 expenses = $642 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
$4,533
Total Expenses
$5,175
Mortgage P&I
47%
$2,120
Property Taxes
16%
$723
Home Insurance
3%
$157
HOA
0%
$0
Property Management
15%
$680
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,133