Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.06% first-year return on $102k initial cash invested.
-12.06%
Cash On Cash
3.52%
Cap Rate
0.57
DSCR
$3,382
Rent
-$1,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,382 income − $4,404 expenses = $1,022 out of pocket
Investment Breakdown
|
Purchase Price
$399k
Downpayment
20.0%
Interest Rate
6.7%
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
$3,382
Total Expenses
$4,404
Mortgage P&I
61%
$2,055
Property Taxes
17%
$582
Home Insurance
4%
$144
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$846