Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.82% first-year return on $101k initial cash invested.
-8.82%
Cash On Cash
4.43%
Cap Rate
0.71
DSCR
$3,585
Rent
-$743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,585 income − $4,328 expenses = $743 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,080
Closing costs
1%
$3,954
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,585
Total Expenses
$4,328
Mortgage P&I
57%
$2,061
Property Taxes
11%
$407
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896