Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.08% first-year return on $107k initial cash invested.
-4.08%
Cash On Cash
5.51%
Cap Rate
0.91
DSCR
$4,558
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,558 income − $4,921 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$423k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$84,660
Closing costs
1%
$4,233
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,558
Total Expenses
$4,921
Mortgage P&I
47%
$2,125
Property Taxes
10%
$440
Home Insurance
3%
$149
HOA
0%
$19
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140