Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.3% first-year return on $103k initial cash invested.
-7.3%
Cash On Cash
4.46%
Cap Rate
0.76
DSCR
$3,638
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,638 income − $4,264 expenses = $626 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%
$80,900
Closing costs
1%
$4,045
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,638
Total Expenses
$4,264
Mortgage P&I
55%
$1,984
Property Taxes
11%
$388
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910