Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.89% first-year return on $106k initial cash invested.
-8.89%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$3,861
Rent
-$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,861 income − $4,643 expenses = $782 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,440
Closing costs
1%
$4,172
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,861
Total Expenses
$4,643
Mortgage P&I
54%
$2,085
Property Taxes
14%
$556
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$965