Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.6% first-year return on $103k initial cash invested.
-9.6%
Cash On Cash
4%
Cap Rate
0.67
DSCR
$4,021
Rent
-$820
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,021 income − $4,841 expenses = $820 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
$4,021
Total Expenses
$4,841
Mortgage P&I
50%
$2,002
Property Taxes
19%
$769
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,005