Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.22% first-year return on $101k initial cash invested.
-6.22%
Cash On Cash
4.98%
Cap Rate
0.81
DSCR
$3,374
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,374 income − $3,896 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,374
Total Expenses
$3,896
Mortgage P&I
60%
$2,023
Property Taxes
3%
$114
Home Insurance
4%
$139
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$844