Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.51% first-year return on $101k initial cash invested.
-5.51%
Cash On Cash
5.06%
Cap Rate
0.85
DSCR
$4,398
Rent
-$466
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,398 income − $4,864 expenses = $466 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,480
Closing costs
1%
$3,974
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,398
Total Expenses
$4,864
Mortgage P&I
45%
$1,966
Property Taxes
12%
$533
Home Insurance
3%
$144
HOA
2%
$109
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100