Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.26% first-year return on $108k initial cash invested.
-6.26%
Cash On Cash
4.91%
Cap Rate
0.82
DSCR
$4,487
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,487 income − $5,049 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,480
Closing costs
1%
$4,274
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,487
Total Expenses
$5,049
Mortgage P&I
48%
$2,133
Property Taxes
13%
$599
Home Insurance
4%
$164
HOA
0%
$0
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,122