Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.55% first-year return on $106k initial cash invested.
-5.55%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$3,717
Rent
-$492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,717 income − $4,209 expenses = $492 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,120
Closing costs
1%
$4,206
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,717
Total Expenses
$4,209
Mortgage P&I
56%
$2,095
Property Taxes
5%
$180
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$929