Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.48% first-year return on $103k initial cash invested.
-5.48%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$3,961
Rent
-$471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,961 income − $4,432 expenses = $471 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
$3,961
Total Expenses
$4,432
Mortgage P&I
52%
$2,042
Property Taxes
5%
$214
Home Insurance
4%
$144
HOA
3%
$132
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$990