Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.63% first-year return on $101k initial cash invested.
-9.63%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$3,051
Rent
-$814
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,051 income − $3,865 expenses = $814 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,480
Closing costs
1%
$3,974
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,051
Total Expenses
$3,865
Mortgage P&I
64%
$1,942
Property Taxes
10%
$318
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763