Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.91% first-year return on $108k initial cash invested.
-9.91%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$3,279
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $4,173 expenses = $894 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%
$86,000
Closing costs
1%
$4,300
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$4,173
Mortgage P&I
65%
$2,122
Property Taxes
10%
$327
Home Insurance
5%
$150
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820