Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.72% first-year return on $102k initial cash invested.
-13.72%
Cash On Cash
3%
Cap Rate
0.49
DSCR
$2,730
Rent
-$1,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,730 income − $3,896 expenses = $1,166 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.7%
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
$2,730
Total Expenses
$3,896
Mortgage P&I
75%
$2,056
Property Taxes
14%
$390
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$682