Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.66% first-year return on $107k initial cash invested.
-5.66%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$4,022
Rent
-$503
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,022 income − $4,525 expenses = $503 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,460
Closing costs
1%
$4,223
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,022
Total Expenses
$4,525
Mortgage P&I
52%
$2,088
Property Taxes
8%
$340
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006