Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.06% first-year return on $107k initial cash invested.
-6.06%
Cash On Cash
5.1%
Cap Rate
0.83
DSCR
$4,244
Rent
-$540
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,244 income − $4,784 expenses = $540 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,680
Closing costs
1%
$4,234
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,244
Total Expenses
$4,784
Mortgage P&I
51%
$2,171
Property Taxes
10%
$413
Home Insurance
4%
$149
HOA
0%
$13
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,061