Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.72% first-year return on $108k initial cash invested.
-6.72%
Cash On Cash
4.65%
Cap Rate
0.8
DSCR
$4,511
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,511 income − $5,114 expenses = $603 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,420
Closing costs
1%
$4,271
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,511
Total Expenses
$5,114
Mortgage P&I
46%
$2,078
Property Taxes
15%
$698
Home Insurance
3%
$152
HOA
0%
$21
Property Management
15%
$677
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,128