Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.83% first-year return on $107k initial cash invested.
-10.83%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$3,268
Rent
-$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,268 income − $4,233 expenses = $965 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,660
Closing costs
1%
$4,233
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,268
Total Expenses
$4,233
Mortgage P&I
64%
$2,094
Property Taxes
13%
$416
Home Insurance
5%
$154
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$817