Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.49% first-year return on $102k initial cash invested.
-8.49%
Cash On Cash
4.1%
Cap Rate
0.69
DSCR
$2,929
Rent
-$725
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,929 income − $3,654 expenses = $725 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,440
Closing costs
1%
$4,022
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,929
Total Expenses
$3,654
Mortgage P&I
68%
$1,981
Property Taxes
3%
$84
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732