Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.99% first-year return on $106k initial cash invested.
-7.99%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$3,475
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,475 income − $4,183 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,080
Closing costs
1%
$4,204
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,475
Total Expenses
$4,183
Mortgage P&I
61%
$2,106
Property Taxes
7%
$260
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$869