Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.66% first-year return on $104k initial cash invested.
-10.66%
Cash On Cash
3.77%
Cap Rate
0.63
DSCR
$4,162
Rent
-$920
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,162 income − $5,082 expenses = $920 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,500
Closing costs
1%
$4,075
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,162
Total Expenses
$5,082
Mortgage P&I
49%
$2,034
Property Taxes
22%
$903
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,040