Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.85% first-year return on $107k initial cash invested.
-3.85%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$4,328
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $4,672 expenses = $344 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,840
Closing costs
1%
$4,242
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,328
Total Expenses
$4,672
Mortgage P&I
50%
$2,150
Property Taxes
6%
$280
Home Insurance
4%
$152
HOA
0%
$13
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082