Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.48% first-year return on $106k initial cash invested.
-5.48%
Cash On Cash
5.13%
Cap Rate
0.85
DSCR
$4,063
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,063 income − $4,546 expenses = $483 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,540
Closing costs
1%
$4,177
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,063
Total Expenses
$4,546
Mortgage P&I
52%
$2,106
Property Taxes
8%
$326
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016