Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.53% first-year return on $103k initial cash invested.
-8.53%
Cash On Cash
4.29%
Cap Rate
0.71
DSCR
$3,459
Rent
-$733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $4,192 expenses = $733 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,040
Closing costs
1%
$4,052
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,459
Total Expenses
$4,192
Mortgage P&I
59%
$2,042
Property Taxes
6%
$214
Home Insurance
4%
$144
HOA
4%
$132
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865