Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.7% first-year return on $101k initial cash invested.
-8.7%
Cash On Cash
4.24%
Cap Rate
0.7
DSCR
$3,341
Rent
-$730
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,341 income − $4,071 expenses = $730 out of pocket
Investment Breakdown
|
Purchase Price
$394k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$101k
Downpayment
20%
$78,780
Closing costs
1%
$3,939
Rehab
0%
$0
Furnishing
5%
$18,000
Cashflow
Total Income
$3,341
Total Expenses
$4,071
Mortgage P&I
59%
$1,987
Property Taxes
10%
$340
Home Insurance
4%
$140
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$835