Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.67% first-year return on $103k initial cash invested.
-7.67%
Cash On Cash
4.63%
Cap Rate
0.75
DSCR
$3,725
Rent
-$661
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,725 income − $4,386 expenses = $661 out of pocket
Investment Breakdown
|
Purchase Price
$407k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,320
Closing costs
1%
$4,066
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,725
Total Expenses
$4,386
Mortgage P&I
56%
$2,082
Property Taxes
10%
$371
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931