Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.88% first-year return on $103k initial cash invested.
-7.88%
Cash On Cash
4.35%
Cap Rate
0.73
DSCR
$3,522
Rent
-$677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,522 income − $4,199 expenses = $677 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
$3,522
Total Expenses
$4,199
Mortgage P&I
57%
$2,005
Property Taxes
8%
$298
Home Insurance
4%
$144
HOA
2%
$62
Property Management
15%
$528
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$880