Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.7% first-year return on $102k initial cash invested.
-10.7%
Cash On Cash
3.65%
Cap Rate
0.61
DSCR
$3,020
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,020 income − $3,928 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,860
Closing costs
1%
$3,993
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,020
Total Expenses
$3,928
Mortgage P&I
66%
$2,000
Property Taxes
11%
$338
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$453
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$755