Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.82% first-year return on $104k initial cash invested.
-4.82%
Cash On Cash
5.35%
Cap Rate
0.89
DSCR
$4,649
Rent
-$418
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,649 income − $5,067 expenses = $418 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,649
Total Expenses
$5,067
Mortgage P&I
44%
$2,060
Property Taxes
14%
$632
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$697
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,162