Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.76% first-year return on $104k initial cash invested.
-3.76%
Cash On Cash
5.6%
Cap Rate
0.94
DSCR
$4,859
Rent
-$327
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,859 income − $5,186 expenses = $327 out of pocket
Investment Breakdown
|
Purchase Price
$411k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$82,120
Closing costs
1%
$4,106
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,859
Total Expenses
$5,186
Mortgage P&I
42%
$2,049
Property Taxes
12%
$586
Home Insurance
3%
$147
HOA
1%
$72
Property Management
15%
$729
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,215