Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.37% first-year return on $108k initial cash invested.
-10.37%
Cash On Cash
4%
Cap Rate
0.64
DSCR
$3,548
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,548 income − $4,484 expenses = $936 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
$3,548
Total Expenses
$4,484
Mortgage P&I
63%
$2,226
Property Taxes
9%
$330
Home Insurance
4%
$150
HOA
2%
$75
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887