Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.86% first-year return on $103k initial cash invested.
-3.86%
Cash On Cash
5.23%
Cap Rate
0.91
DSCR
$4,117
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,117 income − $4,449 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,260
Closing costs
1%
$4,063
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,117
Total Expenses
$4,449
Mortgage P&I
47%
$1,938
Property Taxes
9%
$387
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$618
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029