Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.33% first-year return on $112k initial cash invested.
-5.33%
Cash On Cash
5.3%
Cap Rate
0.85
DSCR
$4,252
Rent
-$498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,252 income − $4,750 expenses = $498 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$112k
Downpayment
20%
$83,880
Closing costs
1%
$4,194
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$4,252
Total Expenses
$4,750
Mortgage P&I
51%
$2,180
Property Taxes
8%
$341
Home Insurance
3%
$147
HOA
1%
$41
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063