Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.22% first-year return on $104k initial cash invested.
-0.22%
Cash On Cash
6.68%
Cap Rate
1.09
DSCR
$5,175
Rent
-$19
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,175 income − $5,194 expenses = $19 out of pocket
Investment Breakdown
|
Purchase Price
$410k
Downpayment
20.0%
Interest Rate
6.6%
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
$5,175
Total Expenses
$5,194
Mortgage P&I
40%
$2,093
Property Taxes
9%
$473
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294