Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.26% first-year return on $106k initial cash invested.
-10.26%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$3,498
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,498 income − $4,408 expenses = $910 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,220
Closing costs
1%
$4,211
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,498
Total Expenses
$4,408
Mortgage P&I
60%
$2,096
Property Taxes
14%
$475
Home Insurance
5%
$158
HOA
0%
$0
Property Management
15%
$525
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$874