Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.28% first-year return on $101k initial cash invested.
-6.28%
Cash On Cash
4.75%
Cap Rate
0.8
DSCR
$3,505
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,505 income − $4,034 expenses = $529 out of pocket
Investment Breakdown
|
Purchase Price
$396k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,100
Closing costs
1%
$3,955
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,505
Total Expenses
$4,034
Mortgage P&I
56%
$1,955
Property Taxes
7%
$234
Home Insurance
4%
$140
HOA
1%
$23
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876