Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.18% first-year return on $105k initial cash invested.
-1.18%
Cash On Cash
6.11%
Cap Rate
1.04
DSCR
$4,752
Rent
-$103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,752 income − $4,855 expenses = $103 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,752
Total Expenses
$4,855
Mortgage P&I
43%
$2,025
Property Taxes
8%
$358
Home Insurance
3%
$149
HOA
1%
$42
Property Management
15%
$713
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,188