Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.1% first-year return on $101k initial cash invested.
-10.1%
Cash On Cash
3.85%
Cap Rate
0.64
DSCR
$3,114
Rent
-$848
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,114 income − $3,962 expenses = $848 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
$3,114
Total Expenses
$3,962
Mortgage P&I
64%
$1,987
Property Taxes
11%
$340
Home Insurance
5%
$140
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$778