Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.65% first-year return on $102k initial cash invested.
-9.65%
Cash On Cash
3.78%
Cap Rate
0.64
DSCR
$2,770
Rent
-$824
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,770 income − $3,594 expenses = $824 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,420
Closing costs
1%
$4,021
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,770
Total Expenses
$3,594
Mortgage P&I
71%
$1,978
Property Taxes
5%
$137
Home Insurance
5%
$144
HOA
0%
$5
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692