Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.4% first-year return on $103k initial cash invested.
-5.4%
Cash On Cash
4.93%
Cap Rate
0.84
DSCR
$3,783
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,783 income − $4,247 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,000
Closing costs
1%
$4,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,783
Total Expenses
$4,247
Mortgage P&I
52%
$1,978
Property Taxes
8%
$314
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$567
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$946