Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.42% first-year return on $104k initial cash invested.
-5.42%
Cash On Cash
5.12%
Cap Rate
0.85
DSCR
$3,881
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,881 income − $4,349 expenses = $468 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,560
Closing costs
1%
$4,078
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,881
Total Expenses
$4,349
Mortgage P&I
53%
$2,053
Property Taxes
7%
$273
Home Insurance
4%
$161
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970