Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.61% first-year return on $103k initial cash invested.
-2.61%
Cash On Cash
5.86%
Cap Rate
0.98
DSCR
$4,350
Rent
-$224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,350 income − $4,574 expenses = $224 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
$4,350
Total Expenses
$4,574
Mortgage P&I
47%
$2,027
Property Taxes
7%
$310
Home Insurance
3%
$149
HOA
0%
$0
Property Management
15%
$652
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088