Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.99% first-year return on $103k initial cash invested.
-10.99%
Cash On Cash
3.58%
Cap Rate
0.59
DSCR
$3,003
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $3,942 expenses = $939 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,520
Closing costs
1%
$4,026
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,003
Total Expenses
$3,942
Mortgage P&I
67%
$2,019
Property Taxes
11%
$342
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$751