Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.44% first-year return on $107k initial cash invested.
-3.44%
Cash On Cash
5.43%
Cap Rate
0.93
DSCR
$3,877
Rent
-$307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,877 income − $4,184 expenses = $307 out of pocket
Investment Breakdown
|
Purchase Price
$424k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,760
Closing costs
1%
$4,238
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,877
Total Expenses
$4,184
Mortgage P&I
53%
$2,071
Property Taxes
3%
$100
Home Insurance
4%
$149
HOA
0%
$3
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969