Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.69% first-year return on $106k initial cash invested.
-10.69%
Cash On Cash
3.7%
Cap Rate
0.62
DSCR
$3,558
Rent
-$941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,558 income − $4,499 expenses = $941 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
$3,558
Total Expenses
$4,499
Mortgage P&I
59%
$2,085
Property Taxes
16%
$556
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$890