Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.98% first-year return on $104k initial cash invested.
-10.98%
Cash On Cash
3.72%
Cap Rate
0.62
DSCR
$3,945
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,945 income − $4,899 expenses = $954 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,120
Closing costs
1%
$4,106
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,945
Total Expenses
$4,899
Mortgage P&I
52%
$2,069
Property Taxes
20%
$776
Home Insurance
4%
$154
HOA
0%
$6
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986