Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4% first-year return on $101k initial cash invested.
-4%
Cash On Cash
5.3%
Cap Rate
0.91
DSCR
$4,054
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,054 income − $4,390 expenses = $336 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
$4,054
Total Expenses
$4,390
Mortgage P&I
47%
$1,917
Property Taxes
9%
$366
Home Insurance
3%
$140
HOA
1%
$21
Property Management
15%
$608
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,014