Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.82% first-year return on $106k initial cash invested.
-4.82%
Cash On Cash
5.06%
Cap Rate
0.87
DSCR
$3,875
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,875 income − $4,299 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,440
Closing costs
1%
$4,172
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,875
Total Expenses
$4,299
Mortgage P&I
52%
$2,028
Property Taxes
6%
$240
Home Insurance
4%
$171
HOA
0%
$0
Property Management
15%
$581
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969