Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.86% first-year return on $102k initial cash invested.
-4.86%
Cash On Cash
5.06%
Cap Rate
0.86
DSCR
$3,619
Rent
-$413
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,619 income − $4,032 expenses = $413 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,980
Closing costs
1%
$3,999
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,619
Total Expenses
$4,032
Mortgage P&I
54%
$1,954
Property Taxes
6%
$200
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$905