Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.4% first-year return on $105k initial cash invested.
-1.4%
Cash On Cash
6.27%
Cap Rate
1.03
DSCR
$4,862
Rent
-$123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,862 income − $4,985 expenses = $123 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,060
Closing costs
1%
$4,153
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,862
Total Expenses
$4,985
Mortgage P&I
43%
$2,100
Property Taxes
8%
$408
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,216