Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.73% first-year return on $102k initial cash invested.
-4.73%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$3,725
Rent
-$403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,725 income − $4,128 expenses = $403 out of pocket
Investment Breakdown
|
Purchase Price
$401k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$80,200
Closing costs
1%
$4,010
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,725
Total Expenses
$4,128
Mortgage P&I
53%
$1,984
Property Taxes
6%
$216
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$931