Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.25% first-year return on $103k initial cash invested.
-4.25%
Cash On Cash
5.27%
Cap Rate
0.9
DSCR
$3,898
Rent
-$363
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,898 income − $4,261 expenses = $363 out of pocket
Investment Breakdown
|
Purchase Price
$403k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,560
Closing costs
1%
$4,028
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,898
Total Expenses
$4,261
Mortgage P&I
51%
$1,977
Property Taxes
6%
$222
Home Insurance
4%
$144
HOA
1%
$47
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974