Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.4% first-year return on $104k initial cash invested.
-10.4%
Cash On Cash
3.75%
Cap Rate
0.62
DSCR
$3,068
Rent
-$902
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,068 income − $3,970 expenses = $902 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,000
Closing costs
1%
$4,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,068
Total Expenses
$3,970
Mortgage P&I
67%
$2,059
Property Taxes
10%
$293
Home Insurance
5%
$145
HOA
0%
$0
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767