Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.84% first-year return on $103k initial cash invested.
-0.84%
Cash On Cash
6.34%
Cap Rate
1.07
DSCR
$5,073
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,073 income − $5,145 expenses = $72 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,100
Closing costs
1%
$4,055
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,073
Total Expenses
$5,145
Mortgage P&I
40%
$2,010
Property Taxes
11%
$546
Home Insurance
3%
$154
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268