Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.25% first-year return on $105k initial cash invested.
-7.25%
Cash On Cash
4.5%
Cap Rate
0.76
DSCR
$3,495
Rent
-$637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,495 income − $4,132 expenses = $637 out of pocket
Investment Breakdown
|
Purchase Price
$416k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$105k
Downpayment
20%
$83,260
Closing costs
1%
$4,163
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,495
Total Expenses
$4,132
Mortgage P&I
59%
$2,059
Property Taxes
7%
$248
Home Insurance
4%
$147
HOA
0%
$0
Property Management
15%
$524
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874