Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.16% first-year return on $102k initial cash invested.
-2.16%
Cash On Cash
5.96%
Cap Rate
1.01
DSCR
$5,000
Rent
-$184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,000 income − $5,184 expenses = $184 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,000
Total Expenses
$5,184
Mortgage P&I
39%
$1,970
Property Taxes
13%
$674
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$750
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,250