Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.02% first-year return on $103k initial cash invested.
-7.02%
Cash On Cash
4.43%
Cap Rate
0.76
DSCR
$3,123
Rent
-$603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,123 income − $3,726 expenses = $603 out of pocket
Investment Breakdown
|
Purchase Price
$405k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$80,980
Closing costs
1%
$4,049
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,123
Total Expenses
$3,726
Mortgage P&I
63%
$1,974
Property Taxes
2%
$72
Home Insurance
6%
$181
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$781