Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.6% first-year return on $104k initial cash invested.
-4.6%
Cash On Cash
5.65%
Cap Rate
0.9
DSCR
$4,186
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,186 income − $4,586 expenses = $400 out of pocket
Investment Breakdown
|
Purchase Price
$440k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$87,980
Closing costs
1%
$4,399
Rehab
0%
$0
Furnishing
3%
$12,000
Cashflow
Total Income
$4,186
Total Expenses
$4,586
Mortgage P&I
55%
$2,303
Property Taxes
2%
$81
Home Insurance
4%
$154
HOA
1%
$40
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046