Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.45% first-year return on $106k initial cash invested.
-6.45%
Cash On Cash
4.81%
Cap Rate
0.8
DSCR
$3,748
Rent
-$569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,748 income − $4,317 expenses = $569 out of pocket
Investment Breakdown
|
Purchase Price
$418k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$83,660
Closing costs
1%
$4,183
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,748
Total Expenses
$4,317
Mortgage P&I
56%
$2,096
Property Taxes
7%
$273
Home Insurance
4%
$149
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$937