Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.2% first-year return on $101k initial cash invested.
-8.2%
Cash On Cash
4.33%
Cap Rate
0.72
DSCR
$3,519
Rent
-$690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,519 income − $4,209 expenses = $690 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,519
Total Expenses
$4,209
Mortgage P&I
56%
$1,975
Property Taxes
7%
$256
Home Insurance
4%
$138
HOA
4%
$150
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880