Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.03% first-year return on $101k initial cash invested.
-9.03%
Cash On Cash
4.04%
Cap Rate
0.68
DSCR
$3,335
Rent
-$758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,335 income − $4,093 expenses = $758 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,840
Closing costs
1%
$3,942
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,335
Total Expenses
$4,093
Mortgage P&I
59%
$1,953
Property Taxes
12%
$399
Home Insurance
4%
$141
HOA
0%
$0
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834