Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.55% first-year return on $106k initial cash invested.
-11.55%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$3,533
Rent
-$1,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,533 income − $4,552 expenses = $1,019 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,680
Closing costs
1%
$4,184
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,533
Total Expenses
$4,552
Mortgage P&I
58%
$2,064
Property Taxes
17%
$595
Home Insurance
4%
$152
HOA
1%
$46
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883