Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.81% first-year return on $101k initial cash invested.
-4.81%
Cash On Cash
5.37%
Cap Rate
0.87
DSCR
$3,648
Rent
-$405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $4,053 expenses = $405 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,648
Total Expenses
$4,053
Mortgage P&I
56%
$2,026
Property Taxes
4%
$138
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912