Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.05% first-year return on $101k initial cash invested.
-5.05%
Cash On Cash
5.16%
Cap Rate
0.87
DSCR
$4,133
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,133 income − $4,557 expenses = $424 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,780
Closing costs
1%
$3,939
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,133
Total Expenses
$4,557
Mortgage P&I
47%
$1,954
Property Taxes
12%
$481
Home Insurance
3%
$139
HOA
0%
$0
Property Management
15%
$620
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,033