Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.58% first-year return on $102k initial cash invested.
-8.58%
Cash On Cash
4.28%
Cap Rate
0.7
DSCR
$3,103
Rent
-$729
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,103 income − $3,832 expenses = $729 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,103
Total Expenses
$3,832
Mortgage P&I
65%
$2,030
Property Taxes
6%
$173
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$465
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$776