Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.29% first-year return on $106k initial cash invested.
-2.29%
Cash On Cash
5.76%
Cap Rate
0.98
DSCR
$4,106
Rent
-$202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,106 income − $4,308 expenses = $202 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,520
Closing costs
1%
$4,176
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,106
Total Expenses
$4,308
Mortgage P&I
50%
$2,041
Property Taxes
4%
$147
Home Insurance
4%
$150
HOA
0%
$0
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026