Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.23% first-year return on $104k initial cash invested.
-9.23%
Cash On Cash
4.05%
Cap Rate
0.68
DSCR
$3,814
Rent
-$802
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,814 income − $4,616 expenses = $802 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,160
Closing costs
1%
$4,108
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,814
Total Expenses
$4,616
Mortgage P&I
53%
$2,034
Property Taxes
16%
$603
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954