Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.33% first-year return on $108k initial cash invested.
-6.33%
Cash On Cash
4.56%
Cap Rate
0.8
DSCR
$3,858
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,858 income − $4,427 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$428k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,620
Closing costs
1%
$4,281
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$4,427
Mortgage P&I
53%
$2,040
Property Taxes
10%
$380
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964