Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.15% first-year return on $108k initial cash invested.
-11.15%
Cash On Cash
3.79%
Cap Rate
0.61
DSCR
$3,415
Rent
-$1,006
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,415 income − $4,421 expenses = $1,006 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%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,415
Total Expenses
$4,421
Mortgage P&I
65%
$2,226
Property Taxes
10%
$330
Home Insurance
4%
$150
HOA
2%
$75
Property Management
15%
$512
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$854