Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.94% first-year return on $101k initial cash invested.
-4.94%
Cash On Cash
5.07%
Cap Rate
0.86
DSCR
$3,454
Rent
-$417
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,454 income − $3,871 expenses = $417 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,340
Closing costs
1%
$3,967
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,454
Total Expenses
$3,871
Mortgage P&I
57%
$1,956
Property Taxes
3%
$112
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864