Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.06% first-year return on $103k initial cash invested.
-6.06%
Cash On Cash
4.81%
Cap Rate
0.81
DSCR
$3,701
Rent
-$518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,701 income − $4,219 expenses = $518 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,480
Closing costs
1%
$4,024
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,701
Total Expenses
$4,219
Mortgage P&I
54%
$1,984
Property Taxes
9%
$319
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$555
CapEx
4%
$148
Vacancy
0%
$0
Maintenance
4%
$148
Other
25%
$925