Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.56% first-year return on $105k initial cash invested.
-4.56%
Cash On Cash
5.27%
Cap Rate
0.88
DSCR
$3,835
Rent
-$400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,835 income − $4,235 expenses = $400 out of pocket
Investment Breakdown
|
Purchase Price
$415k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,000
Closing costs
1%
$4,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,835
Total Expenses
$4,235
Mortgage P&I
54%
$2,070
Property Taxes
5%
$180
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$959