Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.94% first-year return on $103k initial cash invested.
-8.94%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$3,112
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,112 income − $3,881 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,160
Closing costs
1%
$4,058
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,112
Total Expenses
$3,881
Mortgage P&I
65%
$2,032
Property Taxes
6%
$178
Home Insurance
5%
$145
HOA
1%
$33
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778