Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.96% first-year return on $102k initial cash invested.
-2.96%
Cash On Cash
5.89%
Cap Rate
0.96
DSCR
$4,375
Rent
-$252
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,375 income − $4,627 expenses = $252 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,120
Closing costs
1%
$4,006
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,375
Total Expenses
$4,627
Mortgage P&I
47%
$2,044
Property Taxes
8%
$343
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094