Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.97% first-year return on $108k initial cash invested.
-4.97%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$3,945
Rent
-$448
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $4,393 expenses = $448 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
$3,945
Total Expenses
$4,393
Mortgage P&I
54%
$2,129
Property Taxes
6%
$218
Home Insurance
4%
$152
HOA
0%
$0
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986