Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.16% first-year return on $102k initial cash invested.
-9.16%
Cash On Cash
4.1%
Cap Rate
0.68
DSCR
$3,252
Rent
-$779
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,252 income − $4,031 expenses = $779 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,998
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,252
Total Expenses
$4,031
Mortgage P&I
62%
$2,016
Property Taxes
10%
$314
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$488
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$813