Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.49% first-year return on $102k initial cash invested.
-4.49%
Cash On Cash
5.31%
Cap Rate
0.89
DSCR
$4,017
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,017 income − $4,400 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,300
Closing costs
1%
$4,015
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,017
Total Expenses
$4,400
Mortgage P&I
50%
$2,000
Property Taxes
9%
$347
Home Insurance
3%
$124
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004