Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.3% first-year return on $102k initial cash invested.
-5.3%
Cash On Cash
4.99%
Cap Rate
0.84
DSCR
$3,442
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,442 income − $3,891 expenses = $449 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,740
Closing costs
1%
$3,987
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,442
Total Expenses
$3,891
Mortgage P&I
57%
$1,969
Property Taxes
4%
$125
Home Insurance
4%
$145
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860