Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.22% first-year return on $102k initial cash invested.
-4.22%
Cash On Cash
5.27%
Cap Rate
0.9
DSCR
$3,942
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,942 income − $4,301 expenses = $359 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,020
Closing costs
1%
$4,001
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,942
Total Expenses
$4,301
Mortgage P&I
50%
$1,957
Property Taxes
7%
$291
Home Insurance
4%
$160
HOA
0%
$0
Property Management
15%
$591
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$986