Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.01% first-year return on $104k initial cash invested.
-8.01%
Cash On Cash
4.33%
Cap Rate
0.74
DSCR
$4,187
Rent
-$694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,187 income − $4,881 expenses = $694 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,840
Closing costs
1%
$4,092
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,187
Total Expenses
$4,881
Mortgage P&I
48%
$2,005
Property Taxes
17%
$720
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,047