Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.43% first-year return on $106k initial cash invested.
-9.43%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$3,194
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,194 income − $4,028 expenses = $834 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,900
Closing costs
1%
$4,195
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,194
Total Expenses
$4,028
Mortgage P&I
65%
$2,084
Property Taxes
8%
$264
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$798