Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.75% first-year return on $106k initial cash invested.
-4.75%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$4,110
Rent
-$419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $4,529 expenses = $419 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,620
Closing costs
1%
$4,181
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$4,529
Mortgage P&I
50%
$2,067
Property Taxes
8%
$340
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028