Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.05% first-year return on $102k initial cash invested.
-9.05%
Cash On Cash
3.91%
Cap Rate
0.67
DSCR
$3,124
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,124 income − $3,892 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,124
Total Expenses
$3,892
Mortgage P&I
62%
$1,944
Property Taxes
10%
$308
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$469
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781