Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.12% first-year return on $106k initial cash invested.
-6.12%
Cash On Cash
4.69%
Cap Rate
0.81
DSCR
$3,613
Rent
-$542
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,613 income − $4,155 expenses = $542 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,140
Closing costs
1%
$4,207
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,613
Total Expenses
$4,155
Mortgage P&I
56%
$2,041
Property Taxes
6%
$225
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$903