Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.89% first-year return on $101k initial cash invested.
-2.89%
Cash On Cash
5.65%
Cap Rate
0.96
DSCR
$4,179
Rent
-$243
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,179 income − $4,422 expenses = $243 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,100
Closing costs
1%
$3,955
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,179
Total Expenses
$4,422
Mortgage P&I
46%
$1,939
Property Taxes
8%
$339
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$627
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,045