Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.09% first-year return on $106k initial cash invested.
-2.09%
Cash On Cash
6.42%
Cap Rate
1.01
DSCR
$5,171
Rent
-$185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,171 income − $5,356 expenses = $185 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,980
Closing costs
1%
$4,199
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,171
Total Expenses
$5,356
Mortgage P&I
43%
$2,224
Property Taxes
9%
$474
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,293