Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.77% first-year return on $102k initial cash invested.
-7.77%
Cash On Cash
4.45%
Cap Rate
0.75
DSCR
$4,032
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,032 income − $4,691 expenses = $659 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,800
Closing costs
1%
$3,990
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,032
Total Expenses
$4,691
Mortgage P&I
49%
$1,976
Property Taxes
16%
$640
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008