Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.08% first-year return on $101k initial cash invested.
-8.08%
Cash On Cash
4.37%
Cap Rate
0.72
DSCR
$3,357
Rent
-$681
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,357 income − $4,038 expenses = $681 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,140
Closing costs
1%
$3,957
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,357
Total Expenses
$4,038
Mortgage P&I
59%
$1,987
Property Taxes
9%
$300
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$504
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$839