Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.88% first-year return on $106k initial cash invested.
-6.88%
Cash On Cash
5.37%
Cap Rate
0.81
DSCR
$4,303
Rent
-$610
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,303 income − $4,913 expenses = $610 out of pocket
Investment Breakdown
|
Purchase Price
$421k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$84,200
Closing costs
1%
$4,210
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,303
Total Expenses
$4,913
Mortgage P&I
54%
$2,322
Property Taxes
9%
$376
Home Insurance
3%
$150
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076