Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.45% first-year return on $103k initial cash invested.
-8.45%
Cash On Cash
4.26%
Cap Rate
0.71
DSCR
$3,279
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,279 income − $4,003 expenses = $724 out of pocket
Investment Breakdown
|
Purchase Price
$404k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,760
Closing costs
1%
$4,038
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,279
Total Expenses
$4,003
Mortgage P&I
62%
$2,026
Property Taxes
7%
$230
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820