Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.39% first-year return on $103k initial cash invested.
-0.39%
Cash On Cash
6.66%
Cap Rate
1.08
DSCR
$4,726
Rent
-$33
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,726 income − $4,759 expenses = $33 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,540
Closing costs
1%
$4,027
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,726
Total Expenses
$4,759
Mortgage P&I
44%
$2,079
Property Taxes
6%
$262
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182