Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.21% first-year return on $101k initial cash invested.
-8.21%
Cash On Cash
4.25%
Cap Rate
0.71
DSCR
$3,290
Rent
-$693
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $3,983 expenses = $693 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,280
Closing costs
1%
$3,964
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,290
Total Expenses
$3,983
Mortgage P&I
60%
$1,965
Property Taxes
9%
$307
Home Insurance
4%
$131
HOA
0%
$0
Property Management
15%
$494
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822