Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.01% first-year return on $106k initial cash invested.
-4.01%
Cash On Cash
5.29%
Cap Rate
0.9
DSCR
$4,246
Rent
-$354
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $4,600 expenses = $354 out of pocket
Investment Breakdown
|
Purchase Price
$390k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$78,000
Closing costs
1%
$3,900
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,246
Total Expenses
$4,600
Mortgage P&I
45%
$1,903
Property Taxes
11%
$447
Home Insurance
3%
$136
HOA
2%
$75
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062