Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.83% first-year return on $106k initial cash invested.
-7.83%
Cash On Cash
4.68%
Cap Rate
0.75
DSCR
$3,782
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,782 income − $4,471 expenses = $689 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,460
Closing costs
1%
$4,173
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,782
Total Expenses
$4,471
Mortgage P&I
57%
$2,167
Property Taxes
8%
$310
Home Insurance
4%
$149
HOA
1%
$30
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946