Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.41% first-year return on $104k initial cash invested.
-6.41%
Cash On Cash
4.91%
Cap Rate
0.81
DSCR
$4,262
Rent
-$558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,262 income − $4,820 expenses = $558 out of pocket
Investment Breakdown
|
Purchase Price
$412k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,380
Closing costs
1%
$4,119
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,262
Total Expenses
$4,820
Mortgage P&I
49%
$2,075
Property Taxes
13%
$551
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$639
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,066