Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.71% first-year return on $102k initial cash invested.
-7.71%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$3,429
Rent
-$654
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,429 income − $4,083 expenses = $654 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,780
Closing costs
1%
$3,989
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,429
Total Expenses
$4,083
Mortgage P&I
58%
$1,972
Property Taxes
10%
$326
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$514
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$857