Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.68% first-year return on $106k initial cash invested.
-6.68%
Cash On Cash
4.68%
Cap Rate
0.79
DSCR
$3,600
Rent
-$590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,600 income − $4,190 expenses = $590 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,600
Total Expenses
$4,190
Mortgage P&I
58%
$2,079
Property Taxes
7%
$250
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$900