Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.99% first-year return on $108k initial cash invested.
-3.99%
Cash On Cash
5.41%
Cap Rate
0.91
DSCR
$4,474
Rent
-$358
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,474 income − $4,832 expenses = $358 out of pocket
Investment Breakdown
|
Purchase Price
$427k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$108k
Downpayment
20%
$85,300
Closing costs
1%
$4,265
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,474
Total Expenses
$4,832
Mortgage P&I
47%
$2,102
Property Taxes
10%
$436
Home Insurance
3%
$147
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118