Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.98% first-year return on $106k initial cash invested.
-5.98%
Cash On Cash
4.78%
Cap Rate
0.81
DSCR
$3,676
Rent
-$526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $4,202 expenses = $526 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,440
Closing costs
1%
$4,172
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,676
Total Expenses
$4,202
Mortgage P&I
56%
$2,041
Property Taxes
7%
$250
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$551
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$919