Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.59% first-year return on $106k initial cash invested.
-6.59%
Cash On Cash
4.65%
Cap Rate
0.77
DSCR
$3,276
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,276 income − $3,858 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$391k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$78,140
Closing costs
1%
$3,907
Rehab
0%
$0
Furnishing
6%
$24,000
Cashflow
Total Income
$3,276
Total Expenses
$3,858
Mortgage P&I
60%
$1,964
Property Taxes
5%
$172
Home Insurance
4%
$140
HOA
0%
$10
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819