Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.48% first-year return on $101k initial cash invested.
-8.48%
Cash On Cash
4.01%
Cap Rate
0.7
DSCR
$3,387
Rent
-$713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,387 income − $4,100 expenses = $713 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,980
Closing costs
1%
$3,949
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,387
Total Expenses
$4,100
Mortgage P&I
56%
$1,896
Property Taxes
12%
$395
Home Insurance
4%
$138
HOA
1%
$46
Property Management
15%
$508
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$847