Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.83% first-year return on $101k initial cash invested.
-5.83%
Cash On Cash
4.8%
Cap Rate
0.82
DSCR
$3,757
Rent
-$490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,757 income − $4,247 expenses = $490 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,880
Closing costs
1%
$3,944
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,757
Total Expenses
$4,247
Mortgage P&I
51%
$1,917
Property Taxes
10%
$366
Home Insurance
4%
$140
HOA
1%
$21
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939