Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.18% first-year return on $101k initial cash invested.
-8.18%
Cash On Cash
4.32%
Cap Rate
0.72
DSCR
$3,243
Rent
-$688
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,243 income − $3,931 expenses = $688 out of pocket
Investment Breakdown
|
Purchase Price
$395k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,000
Closing costs
1%
$3,950
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,243
Total Expenses
$3,931
Mortgage P&I
61%
$1,980
Property Taxes
8%
$256
Home Insurance
4%
$138
HOA
0%
$0
Property Management
15%
$486
CapEx
4%
$130
Vacancy
0%
$0
Maintenance
4%
$130
Other
25%
$811