Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.11% first-year return on $108k initial cash invested.
-8.11%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$3,352
Rent
-$728
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,352 income − $4,080 expenses = $728 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,420
Closing costs
1%
$4,271
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,352
Total Expenses
$4,080
Mortgage P&I
62%
$2,070
Property Taxes
7%
$251
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838