Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.03% first-year return on $102k initial cash invested.
-11.03%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$2,600
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,600 income − $3,536 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,600
Total Expenses
$3,536
Mortgage P&I
77%
$2,004
Property Taxes
5%
$139
Home Insurance
6%
$145
HOA
0%
$0
Property Management
15%
$390
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$650