Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.5% first-year return on $106k initial cash invested.
-9.5%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$3,030
Rent
-$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,030 income − $3,871 expenses = $841 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,030
Total Expenses
$3,871
Mortgage P&I
69%
$2,099
Property Taxes
6%
$171
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$454
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$758