Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.61% first-year return on $102k initial cash invested.
-10.61%
Cash On Cash
3.42%
Cap Rate
0.59
DSCR
$2,459
Rent
-$899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,459 income − $3,358 expenses = $899 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,680
Closing costs
1%
$3,984
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,459
Total Expenses
$3,358
Mortgage P&I
79%
$1,936
Property Taxes
3%
$82
Home Insurance
7%
$160
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$615