Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.26% first-year return on $101k initial cash invested.
-9.26%
Cash On Cash
3.99%
Cap Rate
0.67
DSCR
$3,038
Rent
-$781
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,038 income − $3,819 expenses = $781 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,220
Closing costs
1%
$3,961
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,038
Total Expenses
$3,819
Mortgage P&I
65%
$1,977
Property Taxes
8%
$242
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$760