Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.08% first-year return on $102k initial cash invested.
-11.08%
Cash On Cash
3.68%
Cap Rate
0.6
DSCR
$2,882
Rent
-$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,882 income − $3,828 expenses = $946 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
$2,882
Total Expenses
$3,828
Mortgage P&I
72%
$2,065
Property Taxes
6%
$175
Home Insurance
6%
$161
HOA
2%
$45
Property Management
15%
$432
CapEx
4%
$115
Vacancy
0%
$0
Maintenance
4%
$115
Other
25%
$720