Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.84% first-year return on $104k initial cash invested.
-8.84%
Cash On Cash
4.22%
Cap Rate
0.7
DSCR
$3,642
Rent
-$763
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,642 income − $4,405 expenses = $763 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%
$81,520
Closing costs
1%
$4,076
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,642
Total Expenses
$4,405
Mortgage P&I
56%
$2,049
Property Taxes
13%
$461
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910