Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.03% first-year return on $106k initial cash invested.
-5.03%
Cash On Cash
5%
Cap Rate
0.87
DSCR
$4,492
Rent
-$446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,492 income − $4,938 expenses = $446 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,180
Closing costs
1%
$4,209
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,492
Total Expenses
$4,938
Mortgage P&I
45%
$2,020
Property Taxes
14%
$612
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,123