Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.45% first-year return on $106k initial cash invested.
-4.45%
Cash On Cash
5.26%
Cap Rate
0.89
DSCR
$4,062
Rent
-$393
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,062 income − $4,455 expenses = $393 out of pocket
Investment Breakdown
|
Purchase Price
$419k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,880
Closing costs
1%
$4,194
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,062
Total Expenses
$4,455
Mortgage P&I
51%
$2,070
Property Taxes
0%
$9
Home Insurance
4%
$149
HOA
7%
$278
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,016