Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.01% first-year return on $105k initial cash invested.
-5.01%
Cash On Cash
5.39%
Cap Rate
0.87
DSCR
$4,289
Rent
-$440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,289 income − $4,729 expenses = $440 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,280
Closing costs
1%
$4,164
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,289
Total Expenses
$4,729
Mortgage P&I
50%
$2,138
Property Taxes
9%
$383
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$643
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,072