Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.27% first-year return on $106k initial cash invested.
-7.27%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$3,328
Rent
-$643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $3,971 expenses = $643 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%
$84,000
Closing costs
1%
$4,200
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,328
Total Expenses
$3,971
Mortgage P&I
63%
$2,089
Property Taxes
4%
$138
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$499
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$832