Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.45% first-year return on $107k initial cash invested.
-4.45%
Cash On Cash
5.28%
Cap Rate
0.89
DSCR
$4,034
Rent
-$396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,034 income − $4,430 expenses = $396 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,640
Closing costs
1%
$4,232
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,034
Total Expenses
$4,430
Mortgage P&I
52%
$2,097
Property Taxes
6%
$258
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008