Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.47% first-year return on $104k initial cash invested.
-7.47%
Cash On Cash
4.72%
Cap Rate
0.77
DSCR
$4,100
Rent
-$649
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,100 income − $4,749 expenses = $649 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,100
Closing costs
1%
$4,105
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,100
Total Expenses
$4,749
Mortgage P&I
51%
$2,101
Property Taxes
13%
$535
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,025