Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.03% first-year return on $102k initial cash invested.
-7.03%
Cash On Cash
5.42%
Cap Rate
0.81
DSCR
$4,672
Rent
-$598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,672 income − $5,270 expenses = $598 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,120
Closing costs
1%
$4,006
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,672
Total Expenses
$5,270
Mortgage P&I
48%
$2,221
Property Taxes
14%
$662
Home Insurance
3%
$144
HOA
0%
$0
Property Management
15%
$701
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,168