Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.62% first-year return on $105k initial cash invested.
-1.62%
Cash On Cash
6.09%
Cap Rate
1.02
DSCR
$4,412
Rent
-$142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,412 income − $4,554 expenses = $142 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,412
Total Expenses
$4,554
Mortgage P&I
47%
$2,073
Property Taxes
5%
$219
Home Insurance
3%
$145
HOA
0%
$0
Property Management
15%
$662
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,103