Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.55% first-year return on $106k initial cash invested.
-9.55%
Cash On Cash
3.99%
Cap Rate
0.66
DSCR
$3,315
Rent
-$846
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,315 income − $4,161 expenses = $846 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,100
Closing costs
1%
$4,205
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,315
Total Expenses
$4,161
Mortgage P&I
64%
$2,111
Property Taxes
9%
$309
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829