Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.71% first-year return on $101k initial cash invested.
-10.71%
Cash On Cash
3.45%
Cap Rate
0.59
DSCR
$3,119
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,119 income − $4,024 expenses = $905 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,440
Closing costs
1%
$3,972
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,119
Total Expenses
$4,024
Mortgage P&I
62%
$1,923
Property Taxes
15%
$473
Home Insurance
4%
$130
HOA
0%
$0
Property Management
15%
$468
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$780