Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.54% first-year return on $104k initial cash invested.
-5.54%
Cash On Cash
5.08%
Cap Rate
0.84
DSCR
$3,875
Rent
-$480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,875 income − $4,355 expenses = $480 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,875
Total Expenses
$4,355
Mortgage P&I
53%
$2,055
Property Taxes
7%
$284
Home Insurance
4%
$143
HOA
0%
$13
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969