Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.79% first-year return on $106k initial cash invested.
-3.79%
Cash On Cash
5.46%
Cap Rate
0.92
DSCR
$4,274
Rent
-$334
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,274 income − $4,608 expenses = $334 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
$4,274
Total Expenses
$4,608
Mortgage P&I
48%
$2,067
Property Taxes
8%
$340
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068