Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.51% first-year return on $104k initial cash invested.
-5.51%
Cash On Cash
5.26%
Cap Rate
0.85
DSCR
$4,124
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,124 income − $4,600 expenses = $476 out of pocket
Investment Breakdown
|
Purchase Price
$408k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,640
Closing costs
1%
$4,082
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,124
Total Expenses
$4,600
Mortgage P&I
51%
$2,099
Property Taxes
9%
$378
Home Insurance
3%
$143
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031