Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.34% first-year return on $106k initial cash invested.
-11.34%
Cash On Cash
3.7%
Cap Rate
0.6
DSCR
$3,597
Rent
-$1,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,597 income − $4,599 expenses = $1,002 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,800
Closing costs
1%
$4,190
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,597
Total Expenses
$4,599
Mortgage P&I
60%
$2,149
Property Taxes
16%
$576
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$540
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$899