Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.15% first-year return on $102k initial cash invested.
-6.15%
Cash On Cash
4.86%
Cap Rate
0.82
DSCR
$4,062
Rent
-$520
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,062 income − $4,582 expenses = $520 out of pocket
Investment Breakdown
|
Purchase Price
$398k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,555
Closing costs
1%
$3,978
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,062
Total Expenses
$4,582
Mortgage P&I
48%
$1,968
Property Taxes
13%
$526
Home Insurance
3%
$139
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,016