Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.92% first-year return on $102k initial cash invested.
-6.92%
Cash On Cash
4.7%
Cap Rate
0.78
DSCR
$3,440
Rent
-$591
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $4,031 expenses = $591 out of pocket
Investment Breakdown
|
Purchase Price
$402k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,400
Closing costs
1%
$4,020
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$4,031
Mortgage P&I
59%
$2,026
Property Taxes
6%
$218
Home Insurance
4%
$135
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860