Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.56% first-year return on $102k initial cash invested.
-11.56%
Cash On Cash
3.12%
Cap Rate
0.54
DSCR
$2,364
Rent
-$981
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,364 income − $3,345 expenses = $981 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,880
Closing costs
1%
$3,994
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,364
Total Expenses
$3,345
Mortgage P&I
81%
$1,926
Property Taxes
6%
$139
Home Insurance
6%
$144
HOA
0%
$0
Property Management
15%
$355
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$591