Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.06% first-year return on $104k initial cash invested.
-3.06%
Cash On Cash
5.58%
Cap Rate
0.95
DSCR
$4,167
Rent
-$265
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,167 income − $4,432 expenses = $265 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,920
Closing costs
1%
$4,096
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,167
Total Expenses
$4,432
Mortgage P&I
48%
$2,004
Property Taxes
6%
$241
Home Insurance
4%
$149
HOA
1%
$37
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042