Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.62% first-year return on $101k initial cash invested.
-1.62%
Cash On Cash
6.14%
Cap Rate
1.03
DSCR
$4,730
Rent
-$136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,730 income − $4,866 expenses = $136 out of pocket
Investment Breakdown
|
Purchase Price
$393k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,580
Closing costs
1%
$3,929
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,730
Total Expenses
$4,866
Mortgage P&I
41%
$1,958
Property Taxes
11%
$500
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,182