Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.29% first-year return on $106k initial cash invested.
-3.29%
Cash On Cash
5.62%
Cap Rate
0.95
DSCR
$4,480
Rent
-$291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $4,771 expenses = $291 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$4,771
Mortgage P&I
46%
$2,078
Property Taxes
9%
$396
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120