Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.15% first-year return on $106k initial cash invested.
-5.15%
Cash On Cash
5.11%
Cap Rate
0.84
DSCR
$3,620
Rent
-$454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,620 income − $4,074 expenses = $454 out of pocket
Investment Breakdown
|
Purchase Price
$389k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$77,800
Closing costs
1%
$3,890
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,620
Total Expenses
$4,074
Mortgage P&I
54%
$1,964
Property Taxes
7%
$236
Home Insurance
4%
$136
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905