Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.43% first-year return on $101k initial cash invested.
-4.43%
Cash On Cash
5.16%
Cap Rate
0.89
DSCR
$3,933
Rent
-$374
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,933 income − $4,307 expenses = $374 out of pocket
Investment Breakdown
|
Purchase Price
$397k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$79,400
Closing costs
1%
$3,970
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,933
Total Expenses
$4,307
Mortgage P&I
49%
$1,925
Property Taxes
9%
$353
Home Insurance
4%
$142
HOA
0%
$0
Property Management
15%
$590
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$983