Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.09% first-year return on $102k initial cash invested.
-15.09%
Cash On Cash
3.33%
Cap Rate
0.5
DSCR
$4,275
Rent
-$1,283
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,275 income − $5,558 expenses = $1,283 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,275
Total Expenses
$5,558
Mortgage P&I
52%
$2,221
Property Taxes
24%
$1,046
Home Insurance
3%
$140
HOA
2%
$99
Property Management
15%
$641
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,069