Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.64% first-year return on $102k initial cash invested.
-10.64%
Cash On Cash
3.66%
Cap Rate
0.61
DSCR
$3,217
Rent
-$908
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,217 income − $4,125 expenses = $908 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,400
Closing costs
1%
$4,020
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,217
Total Expenses
$4,125
Mortgage P&I
62%
$2,004
Property Taxes
14%
$438
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$804