Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.49% first-year return on $102k initial cash invested.
-5.49%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$3,901
Rent
-$468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,901 income − $4,369 expenses = $468 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
$3,901
Total Expenses
$4,369
Mortgage P&I
51%
$1,978
Property Taxes
10%
$384
Home Insurance
3%
$135
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$975