Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.39% first-year return on $102k initial cash invested.
-7.39%
Cash On Cash
5.13%
Cap Rate
0.78
DSCR
$3,533
Rent
-$628
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,533 income − $4,161 expenses = $628 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,533
Total Expenses
$4,161
Mortgage P&I
62%
$2,196
Property Taxes
4%
$130
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883