Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.44% first-year return on $103k initial cash invested.
-7.44%
Cash On Cash
4.59%
Cap Rate
0.75
DSCR
$3,265
Rent
-$636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,265 income − $3,901 expenses = $636 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,540
Closing costs
1%
$4,027
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,265
Total Expenses
$3,901
Mortgage P&I
63%
$2,044
Property Taxes
5%
$149
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$490
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$816