Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.87% first-year return on $101k initial cash invested.
-7.87%
Cash On Cash
4.42%
Cap Rate
0.74
DSCR
$3,725
Rent
-$659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,725 income − $4,384 expenses = $659 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
$3,725
Total Expenses
$4,384
Mortgage P&I
53%
$1,958
Property Taxes
13%
$500
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931