Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.86% first-year return on $104k initial cash invested.
-2.86%
Cash On Cash
5.88%
Cap Rate
0.97
DSCR
$4,856
Rent
-$249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,856 income − $5,105 expenses = $249 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
$4,856
Total Expenses
$5,105
Mortgage P&I
43%
$2,075
Property Taxes
11%
$551
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,214