Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.69% first-year return on $104k initial cash invested.
-8.69%
Cash On Cash
4.15%
Cap Rate
0.7
DSCR
$3,303
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,303 income − $4,054 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,680
Closing costs
1%
$4,084
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,303
Total Expenses
$4,054
Mortgage P&I
62%
$2,033
Property Taxes
5%
$178
Home Insurance
4%
$144
HOA
3%
$114
Property Management
15%
$495
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$826