Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.73% first-year return on $102k initial cash invested.
-0.73%
Cash On Cash
6.19%
Cap Rate
1.06
DSCR
$4,293
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,293 income − $4,355 expenses = $62 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
$4,293
Total Expenses
$4,355
Mortgage P&I
46%
$1,954
Property Taxes
5%
$200
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,073