Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.59% first-year return on $105k initial cash invested.
-5.59%
Cash On Cash
5.03%
Cap Rate
0.84
DSCR
$4,118
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,118 income − $4,608 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.3%
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
$4,118
Total Expenses
$4,608
Mortgage P&I
50%
$2,063
Property Taxes
10%
$422
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,030