Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.84% first-year return on $107k initial cash invested.
-4.84%
Cash On Cash
5.44%
Cap Rate
0.88
DSCR
$4,452
Rent
-$431
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,452 income − $4,883 expenses = $431 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
$4,452
Total Expenses
$4,883
Mortgage P&I
49%
$2,171
Property Taxes
9%
$413
Home Insurance
3%
$149
HOA
0%
$13
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,113