Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.49% first-year return on $102k initial cash invested.
-1.49%
Cash On Cash
5.99%
Cap Rate
1.02
DSCR
$4,028
Rent
-$127
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,028 income − $4,155 expenses = $127 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,220
Closing costs
1%
$4,011
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,028
Total Expenses
$4,155
Mortgage P&I
49%
$1,967
Property Taxes
3%
$129
Home Insurance
3%
$126
HOA
0%
$0
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007