Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.94% first-year return on $102k initial cash invested.
-10.94%
Cash On Cash
3.72%
Cap Rate
0.6
DSCR
$2,906
Rent
-$934
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $3,840 expenses = $934 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,460
Closing costs
1%
$4,023
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,906
Total Expenses
$3,840
Mortgage P&I
71%
$2,065
Property Taxes
6%
$175
Home Insurance
6%
$161
HOA
2%
$45
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$726