Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.06% first-year return on $102k initial cash invested.
-10.06%
Cash On Cash
3.82%
Cap Rate
0.63
DSCR
$2,896
Rent
-$858
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,896 income − $3,754 expenses = $858 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,320
Closing costs
1%
$4,016
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,896
Total Expenses
$3,754
Mortgage P&I
70%
$2,020
Property Taxes
6%
$176
Home Insurance
5%
$149
HOA
1%
$19
Property Management
15%
$434
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$724