Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.98% first-year return on $103k initial cash invested.
-1.98%
Cash On Cash
6.03%
Cap Rate
1
DSCR
$4,454
Rent
-$170
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,454 income − $4,624 expenses = $170 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,980
Closing costs
1%
$4,049
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,454
Total Expenses
$4,624
Mortgage P&I
46%
$2,027
Property Taxes
7%
$310
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$668
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,114