Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.56% first-year return on $103k initial cash invested.
-8.56%
Cash On Cash
4.2%
Cap Rate
0.7
DSCR
$3,481
Rent
-$736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,481 income − $4,217 expenses = $736 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,140
Closing costs
1%
$4,057
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,481
Total Expenses
$4,217
Mortgage P&I
58%
$2,018
Property Taxes
10%
$353
Home Insurance
5%
$158
HOA
1%
$18
Property Management
15%
$522
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$870