Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.71% first-year return on $102k initial cash invested.
-4.71%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$4,031
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,031 income − $4,432 expenses = $401 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,200
Closing costs
1%
$4,010
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,031
Total Expenses
$4,432
Mortgage P&I
49%
$1,978
Property Taxes
10%
$384
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008