Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.64% first-year return on $106k initial cash invested.
-2.64%
Cash On Cash
5.78%
Cap Rate
0.97
DSCR
$4,471
Rent
-$233
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,471 income − $4,704 expenses = $233 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
$4,471
Total Expenses
$4,704
Mortgage P&I
46%
$2,067
Property Taxes
8%
$340
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118