Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.73% first-year return on $102k initial cash invested.
-0.73%
Cash On Cash
6.39%
Cap Rate
1.07
DSCR
$5,229
Rent
-$62
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,229 income − $5,291 expenses = $62 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,900
Closing costs
1%
$3,995
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$5,229
Total Expenses
$5,291
Mortgage P&I
38%
$1,981
Property Taxes
13%
$665
Home Insurance
3%
$136
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,307