Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.3% first-year return on $102k initial cash invested.
-7.3%
Cash On Cash
4.63%
Cap Rate
0.77
DSCR
$4,081
Rent
-$620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,081 income − $4,701 expenses = $620 out of pocket
Investment Breakdown
|
Purchase Price
$400k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$102k
Downpayment
20%
$79,960
Closing costs
1%
$3,998
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$4,081
Total Expenses
$4,701
Mortgage P&I
49%
$2,000
Property Taxes
15%
$603
Home Insurance
3%
$140
HOA
0%
$0
Property Management
15%
$612
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,020