Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11% first-year return on $103k initial cash invested.
-11%
Cash On Cash
3.62%
Cap Rate
0.61
DSCR
$3,792
Rent
-$940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $4,732 expenses = $940 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
$3,792
Total Expenses
$4,732
Mortgage P&I
53%
$2,002
Property Taxes
20%
$769
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948