Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.3% first-year return on $106k initial cash invested.
-4.3%
Cash On Cash
5.53%
Cap Rate
0.9
DSCR
$4,228
Rent
-$380
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,228 income − $4,608 expenses = $380 out of pocket
Investment Breakdown
|
Purchase Price
$420k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,920
Closing costs
1%
$4,196
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,228
Total Expenses
$4,608
Mortgage P&I
51%
$2,145
Property Taxes
7%
$289
Home Insurance
3%
$145
HOA
0%
$0
Property Management
15%
$634
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,057