Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.19% first-year return on $102k initial cash invested.
-11.19%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$2,764
Rent
-$951
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $3,715 expenses = $951 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,000
Closing costs
1%
$4,000
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$2,764
Total Expenses
$3,715
Mortgage P&I
70%
$1,946
Property Taxes
10%
$290
Home Insurance
5%
$140
HOA
0%
$11
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$691