Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.32% first-year return on $108k initial cash invested.
-9.32%
Cash On Cash
3.95%
Cap Rate
0.66
DSCR
$3,186
Rent
-$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $4,027 expenses = $841 out of pocket
Investment Breakdown
|
Purchase Price
$430k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,940
Closing costs
1%
$4,297
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,186
Total Expenses
$4,027
Mortgage P&I
67%
$2,129
Property Taxes
7%
$218
Home Insurance
5%
$152
HOA
0%
$0
Property Management
15%
$478
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$796