Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.04% first-year return on $103k initial cash invested.
-9.04%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$4,115
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,115 income − $4,887 expenses = $772 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,480
Closing costs
1%
$4,024
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,115
Total Expenses
$4,887
Mortgage P&I
49%
$2,002
Property Taxes
19%
$769
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,029