Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.46% first-year return on $104k initial cash invested.
-5.46%
Cash On Cash
5.28%
Cap Rate
0.85
DSCR
$3,985
Rent
-$475
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,985 income − $4,460 expenses = $475 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,260
Closing costs
1%
$4,113
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,985
Total Expenses
$4,460
Mortgage P&I
53%
$2,125
Property Taxes
7%
$278
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996