Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.73% first-year return on $103k initial cash invested.
-10.73%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$3,052
Rent
-$922
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,052 income − $3,974 expenses = $922 out of pocket
Investment Breakdown
|
Purchase Price
$406k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$103k
Downpayment
20%
$81,100
Closing costs
1%
$4,055
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,052
Total Expenses
$3,974
Mortgage P&I
66%
$2,005
Property Taxes
10%
$298
Home Insurance
5%
$144
HOA
2%
$62
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$763