Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.82% first-year return on $102k initial cash invested.
-5.82%
Cash On Cash
4.71%
Cap Rate
0.81
DSCR
$3,238
Rent
-$495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $3,733 expenses = $495 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
$3,238
Total Expenses
$3,733
Mortgage P&I
60%
$1,934
Property Taxes
3%
$103
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$810