Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.98% first-year return on $106k initial cash invested.
-11.98%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$3,568
Rent
-$1,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,568 income − $4,624 expenses = $1,056 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,600
Closing costs
1%
$4,180
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,568
Total Expenses
$4,624
Mortgage P&I
59%
$2,096
Property Taxes
19%
$666
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$892