Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.22% first-year return on $102k initial cash invested.
-12.22%
Cash On Cash
3.73%
Cap Rate
0.59
DSCR
$4,180
Rent
-$1,036
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,180 income − $5,216 expenses = $1,036 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,720
Closing costs
1%
$3,986
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,180
Total Expenses
$5,216
Mortgage P&I
50%
$2,107
Property Taxes
19%
$781
Home Insurance
4%
$147
HOA
4%
$175
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045