Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.93% first-year return on $105k initial cash invested.
-0.93%
Cash On Cash
6.42%
Cap Rate
1.06
DSCR
$5,023
Rent
-$81
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,023 income − $5,104 expenses = $81 out of pocket
Investment Breakdown
|
Purchase Price
$414k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$82,740
Closing costs
1%
$4,137
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,023
Total Expenses
$5,104
Mortgage P&I
42%
$2,092
Property Taxes
8%
$387
Home Insurance
4%
$214
HOA
0%
$0
Property Management
15%
$753
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256