Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.7% first-year return on $116k initial cash invested.
-9.7%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$3,457
Rent
-$939
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,457 income − $4,396 expenses = $939 out of pocket
Investment Breakdown
|
Purchase Price
$439k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$116k
Downpayment
20%
$87,800
Closing costs
1%
$4,390
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,457
Total Expenses
$4,396
Mortgage P&I
63%
$2,184
Property Taxes
12%
$399
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864