Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.2% first-year return on $104k initial cash invested.
-5.2%
Cash On Cash
5.15%
Cap Rate
0.85
DSCR
$3,753
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,753 income − $4,202 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,620
Closing costs
1%
$4,081
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,753
Total Expenses
$4,202
Mortgage P&I
55%
$2,051
Property Taxes
5%
$203
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938