Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.6% first-year return on $102k initial cash invested.
-11.6%
Cash On Cash
3.68%
Cap Rate
0.59
DSCR
$3,044
Rent
-$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,044 income − $4,030 expenses = $986 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,044
Total Expenses
$4,030
Mortgage P&I
69%
$2,091
Property Taxes
11%
$337
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761