Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.74% first-year return on $103k initial cash invested.
-6.74%
Cash On Cash
4.45%
Cap Rate
0.77
DSCR
$3,550
Rent
-$579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,550 income − $4,129 expenses = $579 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,550
Total Expenses
$4,129
Mortgage P&I
55%
$1,938
Property Taxes
10%
$345
Home Insurance
4%
$142
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888