Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.89% first-year return on $102k initial cash invested.
-2.89%
Cash On Cash
5.73%
Cap Rate
0.96
DSCR
$3,957
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,957 income − $4,202 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,580
Closing costs
1%
$3,979
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,957
Total Expenses
$4,202
Mortgage P&I
50%
$1,986
Property Taxes
4%
$173
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$594
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$989