Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.86% first-year return on $108k initial cash invested.
-9.86%
Cash On Cash
4.14%
Cap Rate
0.67
DSCR
$3,639
Rent
-$890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $4,529 expenses = $890 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
$3,639
Total Expenses
$4,529
Mortgage P&I
61%
$2,226
Property Taxes
9%
$330
Home Insurance
4%
$150
HOA
2%
$75
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910