Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.57% first-year return on $106k initial cash invested.
-9.57%
Cash On Cash
4.06%
Cap Rate
0.67
DSCR
$3,978
Rent
-$842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,978 income − $4,820 expenses = $842 out of pocket
Investment Breakdown
|
Purchase Price
$417k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,380
Closing costs
1%
$4,169
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,978
Total Expenses
$4,820
Mortgage P&I
53%
$2,093
Property Taxes
16%
$630
Home Insurance
5%
$188
HOA
0%
$0
Property Management
15%
$597
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994