Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.58% first-year return on $104k initial cash invested.
-8.58%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$3,281
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,281 income − $4,024 expenses = $743 out of pocket
Investment Breakdown
|
Purchase Price
$409k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$104k
Downpayment
20%
$81,800
Closing costs
1%
$4,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,281
Total Expenses
$4,024
Mortgage P&I
63%
$2,066
Property Taxes
7%
$241
Home Insurance
4%
$143
HOA
0%
$0
Property Management
15%
$492
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$820