Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.02% first-year return on $107k initial cash invested.
-8.02%
Cash On Cash
4.39%
Cap Rate
0.73
DSCR
$3,556
Rent
-$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,556 income − $4,269 expenses = $713 out of pocket
Investment Breakdown
|
Purchase Price
$422k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,480
Closing costs
1%
$4,224
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,556
Total Expenses
$4,269
Mortgage P&I
59%
$2,115
Property Taxes
8%
$299
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889